AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Arctic Paper S.A.

Interim / Quarterly Report Aug 28, 2017

5506_rns_2017-08-28_13cdc236-aac7-41f4-adb6-76e4e907fb68.pdf

Interim / Quarterly Report

Open in Viewer

Opens in native device viewer

Un ed coat

ARCTIC PAPER S.A. CAPITAL GROUP Consolidated semi-annual report for six months ended on 30 June 2017 along with an independent auditor's report from a review

Table of contents

Introduction 4
Information on the report 4
Definitions and abbreviations 4
Forward looking statements 9
Forward looking statements relating to risk factors 9
Management Board's report from operations of the
Arctic Paper S.A. Capital Group and of Arctic Paper S.A.
to the report for the first half of 2017 10
Description of the business of the Arctic Paper Group 11
General information 11
Summary of consolidated financial results 14
Consolidated profit and loss account 14
Statement of financial position 18
Consolidated cash flows 22
Summary of standalone financial results 23
Standalone income statement 23
Statement of financial position 25
Standalone cash flows 27
Relevant information and factors affecting the financial
results and the assessment of the financial standing 28
Key factors affecting the performance results 28
Unusual events and factors 29
Impact of changes in Arctic Paper Group's structure on
the financial result 29
Other material information 29
Information on market trends 31
Factors influencing the financial results in the perspective
of the next quarter 32
Risk factors 33
Supplementary information 37
Management Board position on the possibility to achieve
the projected financial results published earlier 37
Changes to the management and supervisory bodies of
Arctic Paper S.A. 37
Changes in holdings of the Issuer's shares or rights to
shares by persons managing and supervising Arctic
Paper S.A 38
Information on sureties and guarantees 38
Material off-balance sheet items 39
Information on court and arbitration proceedings and
proceedings
pending
before
public
administrative
authorities 40
Information on transactions with related parties executed
on non-market terms and conditions 40
Statements of the Management Board 41
Accuracy and reliability of the presented reports 41
Appointment of the entity authorized to audit financial
statements 41
Interim abbreviated consolidated financial statements
for six months ended on 30 June 2017 42
Interim abbreviated consolidated financial statements
and selected financial data 44
Selected consolidated financial data 44
Interim abbreviated consolidated profit and loss account 45
Interim abbreviated
consolidated
statement
of
comprehensive income 46
Interim abbreviated consolidated balance sheet 47
Interim abbreviated consolidated cash flow statement 48
Interim abbreviated consolidated statement of changes
in equity 49
Additional explanatory notes 52
1. General information 52
2. Composition of the Group 54
3. Management and supervisory bodies 56
4. Approval of the financial statements 56
5. Basis
of
preparation
of
the
consolidated
financial statements 57
6. Significant accounting principles (policies) 57
7. Seasonality 59
8. Information on business segments 59
9. Discontinued operations 64
10. Income and costs 66
11. Cash and cash equivalents 68
12. Dividend paid and proposed 70
13. Income tax 70
14. Earnings/(loss) per share 71
15. Tangible fixed assets and intangible assets and
impairment 72
16. Inventories 74
17. Trade and other receivables 74
18. Other non-financial and financial assets 75
19. Interest-bearing loans and borrowings 75
20. Other financial liabilities 75
21. Trade and other payables 76
22. Change in provisions 76
23. Accruals and deferred income 76
24. Share capital 77
25. Financial instruments 77
26. Financial
risk
management
objectives
and
policies 87
27. Capital management 88
28. Contingent liabilities and contingent assets 88
29. Legal claims 88
30. Tax settlements 88
31. Investment commitments 89
32. Transactions with related entities 89
33. CO2 emission rights 90
34. Government grants and operations in the
Special Economic Zone 91
35. Material events after the balance sheet date 93
Interim abbreviated standalone financial statements for
six months ended on 30 June 2017
Interim abbreviated standalone financial statements and
94
selected financial data 96
Selected standalone financial data 96
Interim abbreviated standalone income statement 97
Interim abbreviated standalone comprehensive income
statement 98
Interim abbreviated standalone balance sheet 99
Interim abbreviated standalone cash flow statements 100
Interim abbreviated standalone statement of changes in
equity 101
Additional explanatory notes 104
1. General information 104
2. Basis of preparation of the Interim abbreviated
financial statements 104
3. Identification
of
the
consolidated
financial
statements 104
4. Composition of the Company's Management
Board 104
5. Composition of the Company's Supervisory
Board 105
6. Approval of the financial statements 105
7. Investments by the Company 106
8. Significant accounting principles (policies) and
adjustment of previous years' mistake 107
9. Seasonality 113
10. Information on business segments 113
11. Income and costs 114
12. Investments in subsidiaries 115
13. Cash and cash equivalents 116
14. Dividend paid and proposed 116
15. Dividend received 117
16. Trade and other receivables 117
17. Income tax 117
18. Tangible fixed assets and intangible assets 117
19. Other financial assets 117
20. Interest-bearing loans and borrowings 118
21. Share capital and reserve capital/other reserves 118
22. Trade payables 120
23. Financial instruments 120
24. Financial
risk
management
objectives
and
policies 125
25. Capital management 126
26. Contingent liabilities and contingent assets 126
27. Transactions with related entities 126
28. Events after the balance sheet date 128

Introduction

Information on the report

This Consolidated Semi-Annual Report for six months ended on 30 June 2017 was prepared in accordance with the Regulation of the Minister of Finance of 25 May 2016 amending the Regulation on current and periodic information provided by issuers of securities and on conditions under which information required by legal regulations of a third country may be recognised as equivalent (Journal of Laws of 2016, item 860) and a part of the abbreviated consolidated financial statements in accordance with International Financial Reporting Standards (IFRS), in particular in accordance with International Accounting Standard No. 34 and IFRS approved by the EU IFRS approved by the EU cover standards and interpretations approved by the International Accounting Standards Board (IASB) and the International Financial Reporting Interpretations Committee (IFRIC). The abbreviated consolidated financial statements do not comprise all information and disclosures required in the annual consolidated financial statements which are subject to mandatory audit and therefore they should be read in conjunction with the consolidated financial statements of the Group for the year ended on 31 December 2016. The data for the periods of 3 months ended on 30 June 2017 and on 30 June 2016, disclosed in the abbreviated consolidated and standalone financial statements was not reviewed or audited by statutory auditor. The interim financial result may not fully reflect the financial result that may be generated for the entire financial year.

Certain selected information contained in this report comes from the Arctic Paper Group management accounting system and statistics systems.

This consolidated semi-annual report presents data in PLN, and all figures, unless otherwise indicated, are given in thousand PLN.

Definitions and abbreviations

Unless the context requires otherwise, the following definitions and abbreviations are used in the whole document:

Abbreviations applied to business entities, institutions and authorities of the Company

Arctic Paper, Company, Issuer, Parent
Company, AP
Arctic Paper Spółka Akcyjna with its registered office in Poznań, Poland
Capital Group, Group, Arctic Paper Capital Group comprised of Arctic Paper Spółka Akcyjna and its subsidiaries as well as
Group, AP Group joint ventures
Arctic Paper Kostrzyn, AP Kostrzyn, Arctic Paper Kostrzyn Spółka Akcyjna with its registered office in Kostrzyn nad Odrą,
APK Poland
Arctic Paper Munkedals, AP Arctic Paper Munkedals AB with its registered office in Munkedal Municipality, Västra
Munkedals, APM County, Sweden
Arctic Paper Mochenwangen, AP Arctic Paper Mochenwangen GmbH with its registered office in Mochenwangen,
Mochenwangen, APMW Germany
Arctic Paper Grycksbo, AP Grycksbo,
APG
Arctic Paper Grycksbo AB with its registered office in Kungsvagen, Grycksbo, Sweden
Paper Mills Arctic Paper Kostrzyn, Arctic Paper Munkedals, Arctic Paper Grycksbo, Arctic Paper
Mochenwangen (by the end of December 2015)
Arctic Paper Investment AB with its registered office in Göteborg, Sweden
Arctic Paper Investment GmbH with its registered office in Wolpertswende, Germany
Arctic Paper Verwaltungs GmbH with its registered office in Wolpertswende, Germany
Arctic Paper Immobilienverwaltungs GmbH & Co. KG with its registered office in
Wolpertswende, Germany
Arctic Paper Kostrzyn Spółka Akcyjna with its registered office in Kostrzyn nad Odrą
and EC Kostrzyn Sp. z o.o. with its registered office in Kostrzyn nad Odrą
Arctic Paper Investment GmbH, Arctic Paper Mochenwangen GmbH, Arctic Paper
Verwaltungs GmbH, Arctic Paper Immobilienverwaltungs GmbH & Co.KG (disclosed in
this report as discontinued operations)
From 8 July 2014: Arctic Paper Grycksbo AB, formerly: Arctic Paper Grycksbo AB and
Grycksbo Paper Holding AB
Arctic Paper Papierhandels GmbH with its registered office in Vienna (Austria);
Arctic Paper Benelux SA with its registered office in Oud-Haverlee (Belgium);
Arctic Paper Danmark A/S with its registered office in Greve (Denmark);
Arctic Paper France SA with its registered office in Paris (France);
Arctic Paper Deutschland GmbH with its registered office in Hamburg (Germany);
Arctic Paper Ireland Ltd with its registered office in Dublin (Ireland); liquidated on 25
October 2016
Arctic Paper Italia Srl with its registered office in Milan (Italy);
Arctic Paper Baltic States SIA with its registered office in Riga (Latvia);
Arctic Paper Norge AS with its registered office in Kolbotn (Norway);
Arctic Paper Polska Sp. z o.o. with its registered office in Warsaw (Poland);
Arctic Paper España SL with its registered office in Barcelona (Spain);
Arctic Paper Sverige AB with its registered office in Munkedal (Sweden);
Arctic Paper Schweiz AG with its registered office in Zurich (Switzerland);
Arctic Paper UK Ltd with its registered office in Caterham (UK);
Arctic Paper East Sp. z o.o. with its registered office in Kostrzyn nad Odrą (Poland);
Arctic Paper Finance AB with its registered office in Göteborg, Sweden
Rottneros AB with its registered office in Sunne, Sweden
Rottneros AB with its registered office in Sunne, Sweden; Rottneros Bruk AB with its
registered office in Sunne, Sweden; Utansjo Bruk AB with its registered office in
Harnösand, Sweden, Vallviks Bruk AB with its registered office in Söderhamn,
Sweden; Rottneros Packaging AB with its registered office in Stockholm, Sweden; SIA
Rottneros Baltic with its registered office in Ventspils, Latvia
Rottneros Bruk AB in Sunne, Sweden; Vallviks Bruk AB with its registered office in
Söderhamn, Sweden
SIA Rottneros Baltic with its registered office in Latvia
Kalltorp Kraft Handelsbolaget with its registered office in Trollhattan, Sweden
Nemus Holding AB with its registered office in Göteborg, Sweden
The Issuer's core shareholder, holding directly and indirectly over 50% of shares in
Arctic Paper S.A.; a member of the Issuer's Supervisory Board
Management Board, Issuer's
Management Board, Company's
Management Board, Group's
Management Board
Management Board of Arctic Paper S.A.
Supervisory Board, Issuer's Supervisory
Board, Company's Supervisory Board,
Group's Supervisory Board, SB
Supervisory Board of Arctic Paper S.A.
GM, General Meeting, Issuer's General
Meeting, Company's General Meeting
General Meeting of Arctic Paper S.A.
EGM, Extraordinary General Meeting,
Issuer's Extraordinary General Meeting,
Company's Extraordinary General
Meeting
Extraordinary General Meeting of Arctic Paper S.A.
Articles of Association, Issuer's Articles
of Association, Company's Articles of
Association
Articles of Association of Arctic Paper S.A.
SEZ Kostrzyńsko-Słubicka Special Economic Zone
Court of Registration District Court Poznań-Nowe Miasto i Wilda in Poznań
Warsaw Stock Exchange, WSE Giełda Papierów Wartościowych w Warszawie Spółka Akcyjna
KDPW, Depository Krajowy Depozyt Papierów Wartościowych Spółka Akcyjna with its registered office in
Warsaw
PFSA Polish Financial Supervision Authority
SFSA Swedish Financial Supervisory Authority, equivalent to PFSA
NASDAQ in Stockholm, Nasdaq Stock Exchange in Stockholm, Sweden
CEPI Confederation of European Paper Industries
EURO-GRAPH The European Association of Graphic Paper Producers
Eurostat European Statistical Office
GUS Central Statistical Office of Poland
NBSK Northern Bleached Softwood Kraft
BHKP Bleached Hardwood Kraft Pulp
Definitions of selected terms and financial indicators and abbreviations of currencies
Sales profit margin Ratio of profit (loss) on sales to sales revenues from continuing operations
EBIT Profit on continuing operating activity (Earnings Before Interest and Taxes)
EBIT profitability, operating profitability,
operating profit margin
Ratio of operating profit (loss) to sales revenues from continuing operations
EBITDA Operating profit from continuing operations plus depreciation and amortisation and
impairment charges (Earnings Before Interest, Taxes, Depreciation and Amortisation)
EBITDA profitability, EBITDA margin Ratio of operating profit plus depreciation and amortisation and impairment charges to
sales revenues from continuing operations
Gross profit margin Ratio of gross profit (loss) to sales revenues from continuing operations
Sales profitability ratio, net profit margin Ratio of net profit (loss) to sales revenues
Return on equity, ROE Ratio of net profit (loss) to equity income
Return on assets, ROA Ratio of net profit (loss) to total assets
EPS Earnings Per Share, ratio of net profit to the weighted average number of shares
BVPS Book Value Per Share, Ratio of book value of equity to the number of shares
Debt-to-equity ratio Ratio of total liabilities to equity
Equity to fixed assets ratio Ratio of equity to fixed assets
Interest-bearing debt-to-equity ratio Ratio of interest-bearing debt and other financial liabilities to equity
Net debt-to-EBITDA ratio Ratio of interest-bearing debt minus cash to EBITDA from continuing operations
Solidity ratio Ratio of equity (calculated in compliance with Swedish GAAP accounting principles) to
assets
Interest coverage Ratio of interest value (less of financial lease interest) to EBITDA (calculated in
compliance with Swedish GAAP accounting principles)
EBITDA-to-interest coverage ratio Ratio of EBITDA to interest expense from continuing operations
Current liquidity ratio Ratio of current assets to short-term liabilities
Quick ratio Ratio of current assets minus inventory and short-term accruals, prepayments and
deferred costs to short-term liabilities
Acid test ratio Ratio of total cash and similar assets to short-term liabilities
DSI Days Sales of Inventory, ratio of inventory to cost of sales multiplied by the number of
days in the period
DSO Days Sales Outstanding, ratio of trade receivables to sales revenues from continuing
operations multiplied by the number of days in the period
DPO Days Payable Outstanding, Ratio of trade payables to cost of sales from continuing
operations multiplied by the number of days in the period
Operating cycle DSI + DSO
Cash conversion cycle Operating cycle – DPO
FY Financial year
Q1 1st quarter of the financial year
Q2 2nd quarter of the financial year
Q3 3rd quarter of the financial year
Q4 4th quarter of the financial year
H1 First half of the financial year
H2 Second half of the financial year
YTD Year-to-date
Like-for-like, LFL Analogous, with respect to operating result.
p.p. Percentage point – difference between two amounts of one item given in percentage
PLN, zł, złoty Monetary unit of the Republic of Poland
gr grosz – 1/100 of one zloty (the monetary unit of the Republic of Poland)
Euro, EUR Monetary unit of the European Union
GBP Pound sterling – monetary unit of the United Kingdom
thousand, Swedish Krona – monetary unit of the Kingdom of Sweden
USD United States dollar, the legal tender in the United States of America
IAS International Accounting Standards
IFRS International Financial Reporting Standards
GDP Gross Domestic Product
Other definitions and abbreviations
Series A Shares 50,000 Shares of Arctic Paper S.A. A series ordinary shares of PLN 1 each.
Series B Shares 44,253,500 Shares of Arctic Paper S.A. B series ordinary shares of PLN 1 each.
Series C Shares 8,100,000 Shares of Arctic Paper S.A. C series ordinary shares of PLN 1 each.
Series E Shares 3,000,000 Shares of Arctic Paper S.A. E series ordinary shares of PLN 1 each.
Series F Shares 13,884,283 Shares of Arctic Paper S.A. F series ordinary shares of the nominal value
of PLN 1 each
Shares, Issuer's Shares Series A, Series B, Series C, Series E, and Series F Shares jointly

Forward looking statements

The information contained in this report which does not relate to historical facts relates to forward looking statements. Such statements may, in particular, concern the Group's strategy, business development, market projections, planned investment outlays, and future revenues. Such statements may be identified by the use of expressions pertaining to the future such as, e.g., "believe", "think", "expect", "may", "will", "should", "is expected", "is assumed", and any negations and grammatical forms of these expressions or similar terms. The statements contained in this report concerning matters which are not historical facts should be treated only as projections subject to risk and uncertainty. Forward-looking statements are inevitably based on certain estimates and assumptions which, although our management finds them rational, are naturally subject to known and unknown risks and

Forward looking statements relating to risk factors

In this report we described the risk factors that the Management Board of our Group considers specific to the sector we operate in; however, the list may not be exhaustive. Other factors may arise that have not been identified by us and that could have material and adverse impact in the business, financial condition, results on operations or prospects of the Arctic Paper Group. In such circumstances, the price of the shares of the Company listed at the Warsaw Stock Exchange or at uncertainties and other factors that could cause the actual results to differ materially from the historical results or the projections. For this reason, we cannot assure that any of the events provided for in the forward-looking statements will occur or, if they occur, about their impact on the Group's operating activity or financial situation. When evaluating the information presented in this report, one should not rely on such forward-looking statements, which are stated only as at the date they are expressed. Unless legal regulations contain detailed requirements in this respect, the Group shall not be obliged to update or verify those forward-looking statements in order to provide for new developments or circumstances. Furthermore, the Group is not obliged to verify or to confirm the analysts' expectations or estimates, except for those required by law.

NASDAQ in Stockholm may decrease, investors may lose their invested funds in whole or in part and the potential dividend disbursement by the Company may be limited.

We ask you to perform a careful analysis of the information disclosed in 'Risk factors' of this report – the section contains a description of risk factors and uncertainties related to the business of the Arctic Paper Group.

Management Board's report from operations of the Arctic Paper S.A. Capital Group and of Arctic Paper S.A. to the report for the first half of 2017

Description of the business of the Arctic Paper Group

General information

The Arctic Paper Group is a leading European producer in terms of production volume of bulky book paper, offering a broad range of products in the segment and one of the leading producers of high-quality graphic paper in Europe. The Group produces numerous types of uncoated and coated wood-free paper as well as wood-containing uncoated paper for printing houses, paper distributors, book and magazine publishing houses and the advertising industry. In connection with acquisition of the Rottneros Group in December 2012, the Group's assortment was expanded with the production of pulp. As on the day hereof, the Arctic Paper Group employs app. 1,750 people in its Paper Mills, Pulp Mills, companies dealing in paper distribution and sales, and a company dealing in timber procurement for pulp production. The Group's Paper Mills are located in Poland and Sweden, and have total production capacity of more than 700,000 tons of paper per year. Paper production in the Paper Mill located in Germany, with total production output of 115,000 tons of paper annually, was discontinued at the end of 2015. The Pulp Mills are located in Sweden and have total production capacity of over 400,000 tons of pulp per year. The Group has fourteen Sales Offices which handle distribution and marketing of products offered by the Group providing access to all European markets, including Central and Eastern Europe. Our consolidated sales revenues for H1 2017 totalled PLN 1,477 million.

Arctic Paper S.A. is a holding company set up in April 2008. The Parent Entity is entered in the register of entrepreneurs of the National Court Register maintained by the District Court in Poznań – Nowe Miasto i Wilda, 8th Commercial Division of the National Court Register, under KRS number 0000306944. The Parent Entity holds statistical number REGON 080262255.

Group Profile

The principal business of the Arctic Paper Group is paper production and sales.

The Group's additional business, partly subordinate to paper production, covers:

  • Production and sales of pulp,
  • Generation of electricity,
  • Transmission of electricity,
  • Electricity distribution,
  • Heat production,
  • Heat distribution,
  • Logistics services,
  • Paper distribution.

Our production facilities

As on 30 June 2017 as well as on the day hereof, the Group owned the following Paper Mills:

■ the Paper Mill in Kostrzyn nad Odrą (Poland) has the production capacity of about 280,000 tons per year and mainly produces uncoated wood-free paper for general printing use such as printing books, brochures and forms, and for producing envelopes and other paper products;

■ the Paper Mill in Munkedal (Sweden) has the production capacity of about 160,000 tons per year and mainly

The Paper Mill in Mochenwangen (Germany) whose production was discontinued at the end of 2015, had production capacity of about 115,000 tons.

produces fine uncoated wood-free paper used primarily for printing books and high-quality brochures;

■ the Paper Mill in Grycksbo (Sweden) has the production capacity of about 265,000 tons per year and produces coated wood-free paper used for printing maps, books, magazines, posters and printing of advertising materials.

As on 30 June 2017 as well as on the day hereof, the Group owned the following pulp mills:

  • the pulp mill in Rottneros (Sweden) has production capacity of about 150,000 tons annually and produces mainly two types of mechanical pulp: groundwood and chemo thermo mechanical pulp CTMP);
  • the pulp mill in Vallvik (Sweden) has the annual production capacity of about 250,000 tons and produces two types of long-fibre sulphate pulp: fully bleached sulphate pulp and unbleached sulphate pulp. The most of Vallvik Pulp Mill

Our products

The product assortment of the Arctic Paper Group covers:

Uncoated wood-free paper, in particular:

  • white offset paper that we produce and distribute primarily under the Amber brand which is one of the most versatile types of paper destined for various applications;
  • woodfree bulky book paper that we produce under the Munken brand, used primarily for book printing;
  • high quality graphic paper with very smooth surface, used for printing of various advertising and marketing materials that we produce under the Munken brand;

Coated wood-free paper, in particular:

■ coated woodfree paper, manufactured under the G-Print and Arctic brands, used primarily for printing of books, magazines, catalogues, maps, personalised direct mail correspondence.

production is known as NBSK pulp. The unbleached sulphate pulp produced by the mill is characterised with a high level of purity. The high quality of this pulp, which has been achieved over the years, made Vallvik the global leader in deliveries of this type of pulp, which is used, among others, in the production of power transformers and in the cable industry.

Uncoated wood-containing paper, in particular:

■ premium wood containing bulky book paper that we produce and distribute under the Munken brand, was developed specially for multi-colour and B/W printing of books;

Unbleached sulphate pulp:

■ fully bleached sulphate pulp and unbleached sulphate pulp used primarily to produce printing and writing paper, cardboard, toilet paper and white packaging paper.

Mechanical fibre pulp:

■ chemo thermo mechanical pulp (CTMP) and groundwood which are used mainly for production of printing and writing papers;

Until the end of 2015 the Group used to produce wood containing bulky book paper under the PAMO brand and wood containing offset paper under the L-Print brand. In view of discontinued production at the Paper Mill in AP Mochenwangen, the Group discontinued manufacturing those kinds of paper.

Capital Group structure

The Arctic Paper Capital Group comprises Arctic Paper S.A., as the Parent Entity, and its subsidiaries, as well as joint ventures. Since 23 October 2009, Arctic Paper S.A. has been listed on the primary market of the Warsaw Stock Exchange and since 20 December 2012 in the NASDAQ stock exchange in Stockholm. The Group operates through its Paper Mills and Pulp Mills and its subsidiary producing packaging as well as its sales Offices and Procurement Offices.

Detailed information on the organisation of the Arctic Paper S.A. Capital Group with identification of the consolidated entities is provided in the section 'Accounting principles (policies)' and in note to the consolidated financial statements (notes 1 and 2).

Changes in the capital structure of the Arctic Paper Group

In H1 2017, no changes in the capital structure of the Arctic Paper Group occurred.

Shareholding structure

Nemus Holding AB, a company under Swedish law (a company owned indirectly by Mr Thomas Onstad), is the majority shareholder of Arctic Paper S.A., holding (as at 30 June 2017) 40,231,449 shares of our Company, which constitutes 58.06% of its share capital and corresponds to 58.06% of the total number of votes at General Meetings. Thus Nemus Holding AB is the parent entity of the Issuer.

Additionally, Mr Thomas Onstad, an indirect shareholder of Nemus Holding AB, holds directly 6,073,658 shares representing 8.77% of the total number of shares in the Company, and indirectly via an entity other than Nemus Holding AB – 900,000 shares accounting for 1.30% of the total number of shares of the Issuer.

Until the publication of this report, the number of shares held by Nemus Holding AB and directly by Mr Thomas Onstad increased totally by 300,000 shares while there was a decrease in the number of shares held indirectly by Mr Thomas Onstad via another entity than Nemus Holding AB. The total number of shares held directly and indirectly by Mr Thomas Onstad and his share in the share capital and in the overall number of votes has not changed versus 30 June 2017.

as at 28.08.2017 as at 30.06.2017 as at 16.05.2017
Share in the Share in the total Share in the Share in the total Share in the Share in the total
share capital Number of number of votes Number of share capital number of votes Number of share capital number of votes
Shareholder Number of shares [% ] votes [% ] shares [% ] Number of votes [% ] shares [% ] Number of votes [% ]
Thomas Onstad 47 205 107 68,13% 47 205 107 68,13% 47 205 107 68,13% 47 205 107 68,13% 47 205 107 68,13% 47 205 107 68,13%
- indirectly via 40 981 449 59,15% 40 981 449 59,15% 41 131 449 59,36% 41 356 449 59,69% 41 131 449 59,36% 41 356 449 59,69%
Nemus Holding AB 40 381 449 58,28% 40 381 449 58,28% 40 231 449 58,06% 40 231 449 58,06% 40 231 449 58,06% 40 231 449 58,06%
other entity 600 000 0,87% 600 000 0,87% 900 000 1,30% 900 000 1,30% 900 000 1,30% 900 000 1,30%
- directly 6 223 658 8,98% 6 223 658 8,98% 6 073 658 8,77% 6 073 658 8,77% 6 073 658 8,77% 6 073 658 8,77%
Other 22 082 676 31,87% 22 082 676 31,87% 22 082 676 31,87% 22 082 676 31,87% 22 082 676 31,87% 22 082 676 31,87%
Total 69 287 783 100,00% 69 287 783 100,00% 69 287 783 100,00% 69 287 783 100,00% 69 287 783 100,00% 69 287 783 100,00%
Treasury shares - 0,00% - 0,00% - 0,00% - 0,00% - 0,00% - 0,00%
Total 69 287 783 100,00% 69 287 783 100,00% 69 287 783 100,00% 69 287 783 100,00% 69 287 783 100,00% 69 287 783 100,00%

The list of shareholders holding directly or indirectly minimum 5% of the overall number of votes at general meetings

The data in the above table is provided as of the date of signing hereof and as of the publication date of the report for Q1 2017 and as at 30 June 2017.

Summary of consolidated financial results

Consolidated profit and loss account

Selected items of the consolidated income statement

PLN thousand 2Q
2017
1Q
2017
2Q
2016
1H
2017
1H
2016
Change %
2Q2017/
1Q2017
Change %
2Q2017/
2Q2016
Change %
1H2017/
1H2016
Continuing operations
Sales revenues
of which:
703 087 773 902 721 265 1 476 989 1 499 825 (9,2) (2,5) (1,5)
Sales of paper 513 168 575 056 539 552 1 088 224 1 129 401 (10,8) (4,9) (3,6)
Sales of pulp 189 919 198 846 181 713 388 765 370 424 (4,5) 4,5 5,0
Profit on sales 141 503 154 638 138 980 296 141 289 858 (8,5) 1,8 2,2
% of sales revenues 20,13 19,98 19,27 20,05 19,33 0,1 p.p. 0,9 p.p. 0,7 p.p.
Selling and distribution costs (85 866) (91 907) (89 141) (177 774) (181 395) (6,6) (3,7) (2,0)
Administrative expenses (26 109) (22 630) (24 419) (48 739) (45 355) 15,4 6,9 7,5
Other operating income 9 342 12 936 20 503 22 278 38 952 (27,8) (54,4) (42,8)
Other operating expenses (5 842) (8 917) (12 219) (14 759) (26 979) (34,5) (52,2) (45,3)
EBIT 33 026 44 121 33 705 77 147 75 081 (25,1) (2,0) 2,8
% of sales revenues 4,70 5,70 4,67 5,22 5,01 (1,0) p.p. 0,0 p.p. 0,2 p.p.
EBITDA 64 561 75 498 63 695 140 059 134 364 (14,5) 1,4 4,2
% of sales revenues 9,18
0
9,76
0
8,83
0
9,48
0
8,96
0
(0,6) p.p. 0,4 p.p. 0,5 p.p.
Financial income (1 344) 6 710 401 5 366 619 (120,0) (434,8) 766,2
Financial expenses (9 041) (7 920) (13 667) (16 961) (21 586) 14,2 (33,8) (21,4)
Gross profit (loss) 22 641 42 911 20 439 65 552 54 115 (47,2) 10,8 21,1
Income tax (7 823) (7 829) (8 474) (15 652) (17 442) (0,1) (7,7) (10,3)
Net profit (loss) from continuing operations 14 818 35 082 11 965 49 899 36 672 (57,8) 23,8 36,1
% of sales revenues 2,11 4,53 1,66 3,38 2,45 (2,4) p.p. 0,4 p.p. 0,9 p.p.
Discontinued operations
Net profit / (loss) from discontinued operations (1 855) (2 148) (1 261) (4 003) (6 340) (13,7) 47,1 (36,9)
% of sales revenues (0,26) (0,28) (0,17) (0,27) (0,42) 0,0 p.p. (0,1) p.p. 0,2 p.p.
Net profit/(loss) 12 963 32 934 10 704 45 897 30 332 (60,6) 21,1 51,3
% of sales revenues 1,84 4,26 1,48 3,11 2,02 (2,4) p.p. 0,4 p.p. 1,1 p.p.
Net profit / (loss) for the reporting period attributable to the
shareholders of the Parent Entity 3 561 24 148 1 535 27 709 9 881 (85,3) 132,0 180,4

Commentary of the President of the Management Board Per Skoglund on the results of H1 2017

In the 1st half of 2017 the Arctic Paper Group generated sales revenue of PLN 1.48bn. EBITDA was PLN 140m (an increase of 4.2% compared to H1 2016) and operating profit was PLN 77.1m (up 2.8%). The Group's net profit on continuing operations in the 1st half of 2017 grew by 36.1% y/y, to PLN 49.9m.

Arctic Paper in the paper segment delivered good results although pulp prices continued to increase. This was due in part to the effects of an improved cost and financing structure, increasing the Group's operating flexibility and competitiveness. A vital role in generating good results in the paper segment was also played by expansion of the product line and an appropriate product mix in this segment.

Results in the paper segment (excluding Rottneros)

The Group achieved good operating results in the paper segment, with EBITDA in H1 2017 growing to PLN 65.8m, up 9.3% year-on-year. Operating profit rose by 27.6%, to almost

Revenues

In Q2 2017, the consolidated sales revenues amounted to PLN 703,087 thousand (sales of paper: PLN 513,168 thousand), pulp sales: PLN 189,919 thousand), as compared to PLN 721,265 thousand (sales of paper: PLN 539,552 thousand), pulp sales: PLN 181,713 thousand), in the equivalent period of the previous year. That means a decrease by PLN 18,178 thousand (a drop of paper sales by PLN 26,384 thousand, growth of pulp sales by PLN 8,206 thousand) and respectively by -2.5% (for sales paper by -4.9% and pulp sales by +4.5%).

In the first six months 2017, the sales revenues amounted to PLN 1,476,989 thousand (sales of paper: PLN 1,088,224 thousand, pulp sales: PLN 388,765 thousand), as compared to PLN 1,499,825 thousand (sales of paper: PLN 1,129,401 thousand, pulp sales: PLN 370,424 thousand), generated in the equivalent period of the previous year. This means a decrease of revenues by PLN 22,836 thousand (a drop of paper sales by PLN 41,177 thousand, a growth of pulp sales PLN 25.7m. The Group's net profit on continuing operations during the period reached nearly PLN 26m, i.e. 96.3% higher than the same period of the prior year. Sales revenue was nearly PLN 1.09bn, 3.6% lower than in the same period of 2016.

The average use of production capacity was 98%.

Results in the pulp segment (Rottneros)

The Group's results in the pulp segment in the 1st half of 2017 continued to be very solid, with profit and margins remaining at a good level. The good results of Rottneros were achieved despite an unscheduled shutdown of production at the Vallvik pulp plant in April of this year. Price development for the pulp produced by Rottneros (NBSK) was favourable for the company. Investments implemented in the Agenda 500 programme are also paying off in higher volumes.

by PLN 18,341 thousand) and respectively by -1.5% (for sales paper by -3.6% and pulp sales by +5.0%).

Paper sales volume in Q2 2017 amounted to 160 thousand tons compared to 160 thousand tons in the previous year. Pulp sales volume in Q2 2017 amounted to 91 thousand tons compared to 87 thousand tons in the previous year. The change represents an increase of 4 thousand tons and by 4.6% respectively.

Paper sales volume in H1 2017 amounted to 336 thousand tons compared to 332 thousand tons in the previous year. The change represents an increase of 4 thousand tons and by 1.2% respectively. Pulp sales volume in H1 2017 amounted to 185 thousand tons compared to 173 thousand tons in the previous year. The change represents an increase of 12 thousand tons and by 6.9% respectively.

Profit on sales, costs of sales, selling and distribution costs, and administrative expenses

In H1 2017, profit on sales amounted to PLN 296,141 thousand. This result was by 2.2% higher than in the corresponding period of the previous year. Sales profit margin in the current year stood at 20.05% compared to 19.33% (+0.7 p.p.) in the same period of the previous year. The growth of profit on sales in H1 2017 versus the equivalent period last year was primarily due to lower costs of pulp consumption as a result of better negotiated commercial terms and conditions.

In the reporting period, the selling and distribution costs amounted to PLN 177,774 thousand which was a decrease by

Other operating income and expenses

Other operating income totalled PLN 22,278 thousand in H1 2017 which was a decrease as compared to the equivalent period of the previous year by PLN 16,674 thousand.

Other operating income consisted mainly of revenues from heat and electricity sales as well as sales revenues from other materials and CO2 emission rights. The growth of other operating revenues in the current period was due mainly to lower sales of other materials and energy.

Financial income and financial expenses

In H1 2017, financial income and expenses amounted to PLN 5,366 thousand and PLN 16,961 thousand respectively which was an increase of income as compared to the equivalent period of the previous year by PLN 4,747 thousand and a growth of expenses by PLN 4,625 thousand.

The changes to financial income and expenses were primarily due to the amount of net FX differences. In H1 2017, the

Income tax

For the six months of 2017, income tax amounted to PLN - 15,652 thousand while in the equivalent period in 2016 it was PLN -17,442 thousand.

Net profit (loss) from discontinued operations

Net profit/loss on discontinued operations covers the results of AP Mochenwangen and of the companies set up to acquire 2.0% compared to the costs incurred in H1 2016. The selling costs include primarily costs of transport of finished products to counterparties.

In H1 2017, the administrative expenses amounted to PLN 48,739 thousand as compared to PLN 45,355 thousand in the equivalent period of 2016 which was a growth by 7.5%. The overheads are composed primarily of the costs of advisory and administrative services in the Group.

Other operating expenses totalled PLN 14,759 thousand in H1 2017 which was a decrease as compared to the equivalent period of the previous year by PLN 12,220 thousand.

The other operating expenses comprised mainly the costs of electricity and heat sales as well as the costs of other materials sold. The lower other operating expenses in H1 2017 were affected primarily by the internal costs of other materials sold.

Group recorded a surplus of FX profit over FX losses of PLN 4,700 thousand (financial income). In the equivalent period of 2016, the Group recorded a surplus of FX losses over FX profit of PLN 6,127 thousand (financial expenses).

The current portion of income tax in the analysed semi-annual period amounted to PLN -3,060 thousand (H1 2016: PLN - 2,339 thousand), while the deferred portion to PLN -12,592 thousand (H1 2016: PLN -15,103 thousand).

the Paper Mill. As the Management Board of Arctic Paper S.A. remains ready to sell the Paper Mill, its business has been treated as discontinued. In H1 2017, the loss on discontinued operations amounted to PLN 4,003 thousand (H1 2016: PLN 6,340 thousand).

Profitability analysis

In H1 2017, the result on continuing operations amounted to PLN +77.147 thousand as compared to the profit of PLN +75,081 thousand in the equivalent period in the previous year. The changes resulted in a growth of operational profit margin from +5.01% in the six months of 2016 to +5.22% in the equivalent period of 2017.

EBITDA on continuing operations in H1 2017 amounted to PLN 140,059 thousand while in the equivalent period in 2016 it was PLN 134,364 thousand. In the reporting period, the

Profitability analysis

EBITDA margin was 9.48% compared to 8.96% for 6 months of 2016.

In H1 2017, net profit amounted to PLN +45,897 thousand as compared to PLN +30,332 thousand in Q1 2016. Net profit margin accrued after six months of 2017 amounted to +3.11% as compared to +2.02% in the equivalent period of 2016.

Change % Change % Change %
2Q 1Q 2Q 1H 1H 2Q2017/ 2Q2017/ 1H2017/
PLN thousand 2017 2017 2016 2017 2016 1Q2017 2Q2016 1H2016
Profit / (loss) on sales 141 503 154 638 138 980 296 141 289 858 (8,5) 1,8 2,2
% of sales revenues 20,13 19,98 19,27 20,05 19,33 0,1 p.p. 0,9 p.p. 0,7 p.p.
EBITDA 64 561 75 498 63 695 140 059 134 364 (14,5) 1,4 4,2
% of sales revenues 9,18 9,76 8,83 9,48 8,96 (0,6) p.p. 0,4 p.p. 0,5 p.p.
EBIT 33 026 44 121 33 705 77 147 75 081 (25,1) (2,0) 2,8
% of sales revenues 4,70 5,70 4,67 5,22 5,01 (1,0) p.p. 0,0 p.p. 0,2 p.p.
Net profit (loss) from continuing operations 14 818 35 082 11 965 49 899 36 672 (57,8) 23,8 36,1
% of sales revenues 2,11 4,53 1,66 3,38 2,45 (2,4) p.p. 0,4 p.p. 0,9 p.p.
Net profit / (loss) from discontinued operations (1 855) (2 148) (1 261) (4 003) (6 340) (13,7) 47,1 (36,9)
% of sales revenues (0,26) (0,28) (0,17) (0,27) (0,42) 0,0 p.p. (0,1) p.p. 0,2 p.p.
Net profit/(loss) 12 963 32 934 10 704 45 897 30 332 (60,6) 21,1 51,3
% of sales revenues 1,84 4,26 1,48 3,11 2,02 (2,4) p.p. 0,4 p.p. 1,1 p.p.
Return on equity / ROE (% ) 1,8 4,5 1,5 6,2 4,3 (2,7) p.p. 0,2 p.p. 1,9 p.p.
Return on assets / ROA (% ) 0,8 1,9 0,6 2,7 1,7 (1,2) p.p. 0,2 p.p. 1,0 p.p.

In H1 2017, return on equity was +6.2% while in the equivalent period of 2016 it was +4.3%.

Return on assets grew +1.7% in H1 2016 to +2.7% in H1 2017.

Higher return on equity and return on assets ratios were due primarily to the higher net profit generated in H1 2017 versus the equivalent period last year.

Statement of financial position

Selected consolidated balance sheet items

Change Change
30.06.2017 30.06.2017
PLN thousand 30.06.2017 31.12.2016 30.06.2016 -31.12.2016 -30.06.2016
Fixed assets 872 881 884 343 825 104 (11 462) 47 777
Inventories 339 416 360 353 378 261 (20 936) (38 845)
Receivables 349 927 354 824 388 198 (4 897) (38 272)
trade receivables 340 942 343 496 377 901 (2 554) (36 959)
Other current assets 18 196 27 711 16 059 (9 514) 2 137
Cash and cash equivalents 100 821 130 157 124 219 (29 336) (23 398)
Assets related to discontinued operations 11 462 12 694 18 370 (1 232) (6 908)
Total assets 1 692 704 1 770 081 1 750 212 (77 377) (57 508)
Equity 739 265 742 902 704 158 (3 637) 35 106
Short-term liabilities 513 746 580 457 645 970 (66 711) (132 224)
of which:
trade and other payables 364 375 399 727 349 920 (35 352) 14 455
interest-bearing debt 62 241 82 053 187 673 (19 812) (125 432)
other non-financial liabilities 87 130 98 677 108 377 (11 547) (21 247)
Long-term liabilities 420 568 428 634 360 071 (8 066) 60 496
of which:
interest-bearing debt 288 179 305 546 249 591 (17 367) 38 588
other non-financial liabilities 132 389 123 088 110 480 9 301 21 908
Liabilities directly related to the discontinued operations 19 126 18 088 40 013 1 038 (20 887)
Total liabilities 1 692 704 1 770 081 1 750 212 (77 377) (57 508)

As at 30 June 2017 total assets amounted to PLN 1,692,704 thousand as compared to PLN 1,770,081 thousand at the end of 2016.

Fixed assets

At the end of June 2017 fixed assets accounted for 51.6% of total assets vs. 50.0% at the end of 2016. The value of fixed assets dropped in the current half-year period by PLN 11,462

Current assets

Current assets understood as a sum of inventories, receivables, other current assets and cash and cash equivalents.

As at the end of June 2017, current assets amounted to PLN 808,361 thousand as compared to PLN 873,044 thousand at the end of December 2016. As part of the current assets, thousand mainly due to a reduced value of PLN denominated tangible fixed assets and intangible assets as a result of PLN appreciation versus EUR and SEK.

inventories decreased by PLN 20,936 thousand, receivables decreased by PLN 4,897 thousand, other current assets dropped by PLN 9,514 thousand while cash and cash equivalents decreased by PLN 29,336 thousand. Current assets represented 47.8% of total assets as at the end of June 2017 (49.3% as at the end of 2016) and included inventories – 20.1% (20.4% as at the end of 2016), receivables – 20.7% (20.0% as at the end of 2016), other current assets – 1.1% (1.6% as at the end of 2016) and cash and cash equivalents –

Assets related to discontinued operations

The assets related to the discontinued operations cover the assets of the Mochenwangen Group with the exception of assets of the other companies in the Arctic Paper Group. The amount of PLN 11,462 thousand as at 30 June 2017 was composed of inventories of PLN 10,114 thousand (31

Equity

As at the end of the current period, equity amounted to PLN 739,265 thousand as compared to PLN 742,902 thousand at the end of 2016. As at the end of June 2017 equity accounted

Short-term liabilities

As at the end of June 2017, short-term liabilities amounted to PLN 513,746 thousand (30.4% of balance sheet total) as compared to PLN 580,457 thousand (32.8% of balance sheet total) as at the end of 2016. During H1 2017 there was a decrease of short-term liabilities by PLN 66,711 thousand was

Long-term liabilities

As at the end of June 2017, long-term liabilities amounted to PLN 420,568 thousand (24.8% of balance sheet total) as compared to PLN 428,634 thousand (24.2% of balance sheet

Liabilities directly related to discontinued operations

The liabilities directly related to the discontinued operations cover the liabilities of the Mochenwangen Group with the exception of liabilities to the other companies in the Arctic Paper Group. The amount of PLN 19,126 thousand as at 30 June 2017 was composed on provisions of PLN 13,940 thousand (31 December 2016: PLN 15,406 thousand), trade and other payables of PLN 4,940 thousand (31 December 2016: PLN 2,435 thousand), and other financial and non-

financial liabilities of 245 thousand (31 December 2016: PLN

receivables of PLN 292 thousand (31 December 2016: PLN 230), cash – PLN 554 thousand (31 December 2016: PLN 1,320 thousand), and other financial and non-financial assets – PLN 503 thousand (31 December 2016: PLN 526 thousand).

December 2016: PLN 10,618 thousand), trade and other

for 43.7% of total equity and liabilities vs. 42.0% of balance sheet total as at 31 December 2016.

primarily due to reduced trade and other payables (note 21 of the interim consolidated financial statements), accruals (note 23 of the interim consolidated financial statements) and other financial liabilities (note 20 of the interim consolidated financial statements).

total) as at the end of 2016. In the period under report, a decrease of long-term liabilities occurred by PLN 8,066

thousand, primarily due to a decrease of loans.

248 thousand).

6.0% (7.4% as at the end of 2016).

Debt analysis

Debt analysis

2Q
2017
1Q
2017
2Q
2016
Change %
2Q2017/
1Q2017
Change %
2Q2017/
2Q2016
Debt to equity ratio (%) 129,0 128,4 148,6 0,5 p.p. (19,6) p.p.
Equity to fixed assets ratio (%) 84,7 86,5 85,3 (1,8) p.p. (0,6) p.p.
Interest-bearing debt-to-equity ratio (%) 47,4 50,0 62,1 (2,6) p.p. (14,7) p.p.
Net debt to EBITDA ratio for the last 12 months (x) 1,0x 1,1x 1,4x (0,07) (0,38)
EBITDA to interest expense ratio (x) 11,4x 11,1x 10,3x 0,3 1,1

As at the end of June 2017, debt to equity ratio amounted to 129.0% and was higher by 0.5 p.p. compared to the end of March of 2017 and lower by 19.6 p.p. compared to the end of June 2016. The fixed asset to equity ratio dropped from 86.5% as at the end of Q1 2017 to 84.7% at the end of June 2017 and was lower by 1.8 p.p. as compared to the end of March 2017 and lower by 0.6 p.p. as compared to the level of the ratio calculated at the end of June 2016.

Interest bearing debt to equity ratio amounted to 47.4% as at the end of the current half year and was lower by 2.6 p.p. compared to the end of March 2017 and higher by 14.7 p.p. compared to the level of the ratio calculated at the end of June 2016.

Net borrowings to EBITDA calculated for the last 12 months ended on 30 June 2017 amounted to 1.0x compared to 1.1x in the equivalent period ended on 31 March 2017 and 1.4x for the period ended on 30 June 2016.

The EBITDA to interest coverage ratio was 11.4x for the twelve months ended on 30 June 2017 and 11.1x and 10.3x for the periods ended on 31 March 2017 and on 30 June 2016 respectively.

The lower debt to equity ratio and interest-bearing debt to equity ratio at the end of June 2017 and March 2017 was primarily due to a drop of short-term liabilities, in particular liabilities under factoring contracts.

Liquidity analysis

Liquidity analysis

Change % Change %
2Q 1Q 2Q 2Q2017/ 2Q2017/
2017 2017 2016 1Q2017 2Q2016
Current ratio 1,6x 1,6x 1,4x (0,0) 0,2
Quick ratio 0,9x 1,0x 0,8x (0,1) 0,1
Acid test 0,2x 0,2x 0,2x 0,0 0,0
DSI (days) 54,4 45,1 55,4 9,3 (1,0)
DSO (days) 43,6 44,9 47,2 (1,3) (3,5)
DPO (days) 58,4 49,6 51,3 8,8 7,1
Operational cycle (days) 98,0 90,0 102,6 8,0 (4,5)
Cash conversion cycle (days) 39,6 40,5 51,3 (0,8) (11,7)

The current liquidity ratio as at the end of June 2017 was 1.6x and it did not change in relation to the level as at the end of Q1 2017 and grew versus the end of June 2016 by 0.2.

The quick liquidity ratio reached the level of 0.9x at the end of June 2017 and dropped versus the level as at 31 March 2017 by 0.1 and was by 0.1 higher than as at the end of 30 June 2016.

The cash ratio as at the end of Q2 2017 was 0.2x and it did not change materially in relation to the level as at the end of Q1 2017 and the end of Q2 2016.

The cash conversion cycle in Q2 2017 was 39.6 days and was comparable to Q1 2017 and by 11.7 days shorter than reported at the end of Q2 2016. The shortened cash conversion cycle in Q2 2017 versus the equivalent period of 2016 resulted from faster collection of trade receivables with an extended payment period of trade payables.

Consolidated cash flows

Selected items of the consolidated cash flow statement

Change % Change % Change %
2Q 1Q 2Q 1H 1H 2Q2017/ 2Q2017/ 1H2017/
PLN thousand 2017 2017 2016 2017 2016 1Q2017 2Q2016 1H2016
Cash flows from operating activities 81 838 21 935 15 140 103 773 15 384 273,1 440,5 574,5
of which:
Gross profit (loss) 20 779 40 755 18 193 61 534 46 781 (49,0) 14,2 31,5
Depreciation/amortisation and impairment charges 31 535 31 377 30 108 62 912 59 610 0,5 4,7 5,5
Changes to working capital 24 763 (54 370) (21 664) (29 606) (78 705) (145,5) (214,3) (62,4)
Other adjustments 4 761 4 173 (11 497) 8 933 (12 301) 14,1 (141,4) (172,6)
Cash flows from investing activities (44 278) (30 872) (36 751) (75 151) (62 599) 43,4 20,5 20,1
Cash flows from financing activities (38 173) (18 124) (23 021) (56 297) (17 536) 110,6 65,8 221,0
Total cash flows (613) (27 061) (44 632) (27 674) (64 750) (97,7) (98,6) (57,3)

Cash flows from operating activities

In the first six months of 2017, net cash flows from operating activities amounted to PLN +103,773 thousand as compared to PLN +15,384 thousand in the equivalent period of 2016. Gross profit generated in H1 2017 increased by depreciation/amortisation over the period and a smaller drop of liabilities except provisions (mainly related to discontinued activities) contributed to positive cash flows from operating activities.

negative cash flows from investing activities resulted from expenditures on tangible fixed assets and intangible assets.

Cash flows from investing activities

In H1 2017, cash flows from investing activities amounted to PLN -75,151 thousand as compared to PLN -62,599 thousand in the equivalent period of the previous year. The

Cash flows from financing activities

In H1 2017, cash flows from financing activities amounted to PLN -56,297 thousand as compared to PLN -17,536 thousand in the equivalent period of 2016. The negative cash flows from financing activities in 2017 were primarily related to repayment of overdraft facilities and repayment of debt under factoring contracts.

Summary of standalone financial results

Standalone income statement

Selected items of standalone income statement

Change % Change % Change %
2Q 1Q 2Q 1H 1H 2Q2017/ 2Q2017/ 1H2017/
PLN thousand 2017 2017 2016* 2017 2016* 1Q2017 2Q2016 1H2016
Sales revenues 57 521 11 779 49 249 69 300 59 389 388 17 17
of which:
Revenues from sales of services 11 715 10 571 10 031 22 286 20 045 11 17 11
Interest income on loans 982 1 208 126 2 191 252 (19) 682 771
Dividend income 44 823 - 39 093 44 823 39 093 - 15 15
Profit on sales 57 521 11 779 47 663 69 300 55 976 388 21 24
% of sales revenues 100,00 100,00 96,78 100,00 94,25 - p.p. 3,2 p.p. 5,7 p.p.
Selling and distribution costs (1 400) (1 019) (1 044) (2 419) (2 041) 37 34 19
Administrative expenses (11 938) (9 364) (10 429) (21 301) (18 551) 27 14 15
Other operating income 110 4 105 114 111 2 861 4 2
Other operating expenses (35 043) (940) (38 523) (35 983) (47 347) 3 628 (9) (24)
EBIT 9 251 461 (2 228) 9 711 (11 853) 1 909 (515) (182)
% of sales revenues 16,08 3,91 (4,52) 14,01 (19,96) 12,2 p.p. 20,6 p.p. 34,0 p.p.
EBITDA 9 367 569 24 512 9 936 14 982 1 545 (62) (34)
% of sales revenues 16,28 4,83 49,77 14,34 25,23 11,5 p.p. (33,5) p.p. (10,9) p.p.
Financial income (2 279) 7 158 5 4 879 12 (132) (49 055) 42 153
Financial expenses (5 617) (5 242) (3 163) (10 859) (4 599) 7 78 136
Gross profit (loss) 1 355 2 377 (5 386) 3 731 (16 440) (43) (125) (123)
Income tax - - - - - - - -
Net profit/(loss) 1 355 2 377 (5 386) 3 731 (16 440) (43) (125) (123)
% of sales revenues 2,36 20,18 (10,94) 5,38 (27,68) (17,8) p.p. 13,3 p.p. 33,1 p.p.

*data for 2Q2016 and 1H2016 have been adjusted – please check note 8,1 of the financial statement

Revenues, profit on sales, costs of sales

The main statutory activity of the Company is the activity of a holding company, consisting in managing of entities belonging to the controlled Capital Group. The operations of the Arctic Paper Group are conducted through Paper Mills and Pulp Mills, as well as Sales Offices.

In Q2 2017, the standalone sales revenues amounted to PLN 57,521 thousand and comprised services provided to Group companies (PLN 11,715 thousand), interest income on loans (PLN 982 thousand) and dividend income (PLN 44,823 thousand). In the equivalent period of the previous year, the standalone sales revenues amounted to PLN 49,249 thousand and comprised services provided to Group companies (PLN 10,031 thousand), interest income on loans (PLN 126 thousand) and dividend income (PLN 39,093 thousand).

In H1 2017, the standalone sales revenues amounted to PLN 69,300 thousand and comprised services provided to Group companies (PLN 22,286 thousand interest income on loans (PLN 2,191 thousand) and dividend income (PLN 44,823 thousand). In the equivalent period of the previous year, the standalone sales revenues amounted to PLN 59,389 thousand and comprised services provided to Group companies (PLN 20,045 thousand), interest on loans (PLN 252 thousand) and dividend income (PLN 39,093 thousand). That means an increase of sales revenues in H1 2017 by PLN 9,911 thousand versus the equivalent period of 2016, mainly as a result of lower dividend income.

Profit on sales amounted to PLN 69,300 thousand in H1 2017 and grew by PLN 13,324 thousand versus the equivalent period of the previous year. In 2016 the interest expense on loans from related entities was presented as selling expenses which was changed at the end of 2016 due to the modified funding structure of the Group and repayment of the loan to APK.

Selling and distribution costs

In H1 2017 the Company recognised the amount of PLN 2,419 thousand as selling and distribution costs (PLN 2,041 thousand in the equivalent period of 2016) which comprised

Administrative expenses

In H1 2017, the administrative expenses amounted to PLN 21,301 thousand which was an increase as compared to the equivalent period of the previous year by PLN 2,750 thousand. The growth of the expenses was primarily due to an increase of external consulting costs.

The administrative expenses include costs of the administration of the Company operation, costs of services

Other operating income and expenses

Other operating income totalled PLN 114 thousand in H1 2017 which was an increase as compared to the equivalent period of the previous year by PLN 3 thousand. At the same time, there was an increase of other operating expenses that reached the level of PLN 35,983 thousand (PLN 47,347

Financial income and financial expenses

In H1 2017, the financial income amounted to PLN 4,879 thousand and was by PLN 4,867 thousand higher than the income generated in H1 2016. Financial income in 2017 was composed primarily of net FX profit. The financial expenses after six months of 2017 amounted to PLN 10,859 thousand

provided for the companies in the Group and all costs incurred by the Company for the purposes of pursuing holding company activities. Among them, a group of costs relates only to statutory activities and includes, among others: costs of tax, legal and accounting services, as well as the costs of the Supervisory Board and the Management Board.

solely the expenses related to intermediary services in the

purchase of pulp for Arctic Paper Kostrzyn S.A.

thousand in Q1 2016). The major growth of other operating expenses in H1 2017 was primarily due to a write-off of the value of interests in Arctic Paper Investment AB (PLN 32,947 thousand).

and largely referred to interest expenses on the received bank loans (PLN 6,507 thousand) and on the loan from Arctic Paper Finance AB by (PLN 1,174 thousand) and from Mr Thomas Onstad (PLN 719 thousand). In the equivalent period of 2016, the financial expenses amounted to PLN 4,599 thousand.

Statement of financial position

Selected items of standalone balance sheet

Change Change
30.06.2017 30.06.2017
PLN thousand 30.06.2017 31.12.2016* 30.06.2016* -31.12.2016 -30.06.2016
Fixed assets 780 954 809 158 758 201 (28 204) 22 754
Trade 63 161 77 058 71 893 (13 897) (8 732)
Other current assets 81 683 84 096 14 170 (2 414) 67 513
Cash and cash equivalents 15 370 10 863 7 681 4 507 7 689
Total assets 941 168 981 176 851 945 (40 008) 89 223
Equity 574 456 570 026 591 276 4 430 (16 820)
Short-term liabilities 135 228 133 979 70 740 1 249 64 488
Long-term liabilities 231 483 277 171 189 929 (45 688) 41 554
Total liabilities 941 168 981 176 851 945 (40 008) 89 223

*data for 2Q2016 and 1H2016 have been adjusted – please check note 8,1 of the financial statement

As at 30 June 2017 total assets amounted to PLN 941,168 thousand as compared to PLN 981,176 thousand at the end of 2016.

The reduced assets are primarily due to reduced receivables and fixed assets in the period under report.

Fixed assets

At the end of June 2017 fixed assets accounted for 83.0% of total assets vs. 82.5% at the end of 2016. The value of fixed assets dropped in the current half-year period by PLN 28,204 thousand. The main item of non-current assets includes interests in subsidiaries. At the end of H1 2017, the value was

Current assets

As at the end of June 2017, current assets amounted to PLN 160,214 thousand as compared to PLN 172,017 thousand at the end of December 2016.

As part of the current assets, receivables dropped by PLN 13,897 thousand, other current assets decreased by PLN

Equity

At the end of the H1 2017, the equity amounted to PLN 574,456 thousand as compared to PLN 570,026 thousand at the end of 2016. That was an increase of equity by PLN 4,430

PLN 711,346 thousand (PLN 741,674 thousand as at 31 December 2016). The reduced value of interests in subsidiary entities was due primarily from changes to the value of interest in Arctic Paper Investment AB, including the write-off of interests in the company of PLN 32,947 thousand.

2,414 thousand while cash and cash equivalents increased by PLN 4,507 thousand. As at the end of June 2017, current assets accounted for 17.0% of total assets (17.5% as at the end of 2016).

thousand, mainly due to net gain generated in H1 2017. As at the end of June 2017 equity accounted for 61.0% of balance sheet total vs. 58.1% of balance sheet total as at the end of 2016.

Short-term liabilities

As at the end of June 2017, short-term liabilities amounted to PLN 135,228 thousand (14.4% of balance sheet total) as

Long-term liabilities

As at the end of June 2017, long-term liabilities amounted to PLN 231,483 thousand (24.6% of balance sheet total) as compared to PLN 277,171 thousand (28.2% of balance sheet total) as at the end of 2016.

compared to PLN 133,979 thousand (13.7% of balance sheet total) as at the end of 2016.

The reduced long-term liabilities in H1 2017 were due primarily to loan repayment on the respective due date and reduced utilisation of working capital loans.

Standalone cash flows

Selected items of the standalone cash flow statement

2Q 1Q 1H 1H Change %
2Q2017/
Change %
1H2017/
PLN thousand 2017 2017 2017 2016* 1Q2017 1H2016
Cash flows from operating activities 48 676 6 062 54 738 1 934 703,0 2 729,7
of which:
Gross profit (loss) 1 355 2 377 3 731 (16 440) (43,0) (122,7)
Depreciation/amortisation and impairment charges 116 109 225 197 6,5 13,8
Changes to working capital (3 595) (887) (4 481) 4 629 305,5 (196,8)
Net interest and dividends 4 314 3 415 7 729 706 26,3 995,3
Other adjustments 46 486 1 048 47 534 12 842 4 335,6 270,1
Cash flows from investing activities (2 740) (55) (2 795) (2 982) 4 882,1 (6,3)
Cash flows from financing activities (37 437) (10 000) (47 437) (706) 274,4 6 621,8
Total cash flows 8 498 (3 993) 4 505 (1 753) (312,8) (357,0)

*data for 2Q2016 and 1H2016 have been adjusted – please check note 8,1 of the financial statement

The cash flow statement presents an increase in cash in H1 2017 by PLN 4,507 thousand which includes:

  • positive cash flows from operating activities of PLN 54,738 thousand,
  • negative cash flows from investing activities of PLN 2,795 thousand, thousand,
  • negative cash flows from financial activities of PLN 47,437 thousand.

Cash flows from operating activities

In H1 2017, net cash flows from operating activities amounted to PLN 54,738 thousand as compared to PLN 1,934 thousand in the equivalent period of 2016. The cash flows from

Cash flows from investing activities

In H1 2017, cash flows from investing activities amounted to PLN -2,795 thousand as compared to PLN -2,982 thousand in the equivalent period of the previous year. The increased

Cash flows from financing activities

In H1 2017, cash flows from financing activities amounted to PLN -47,437 thousand as compared to PLN -706 thousand in the equivalent period of 2016. Cash flows from financing operating activities in H1 2017 include the write-off of interests in Arctic Paper Investment AB and a change in liabilities due to cashpooling.

interest in Arctic Paper Investment AB had the major effect on the negative cash flows from investing activities in H1 of the year, like in the previous year.

activities are related to repayment and contracting of a new investment loan and a change in working capital loans.

Relevant information and factors affecting the financial results and the assessment of the financial standing

Key factors affecting the performance results

The Group's operating activity has been historically and will continue to be influenced by the following key factors:

  • macroeconomic and other economic factors;
  • paper prices;
  • prices of pulp for Paper Mills, timber for Pulp Mills and electricity prices;
  • currency fluctuations.

Macroeconomic and other economic factors

We believe that a number of macro-economic and other economic factors have a material impact on the demand for high-quality paper, and they may also influence the demand for the Group products and the Group's operating results. Those factors include:

  • GDP growth;
  • net income as a metric of income and affluence of the population;
  • production capacity the surplus of supply in the high quality paper segment over demand and decreasing sales margins on paper;
  • paper consumption;
  • technology development.

Paper prices

Paper prices undergo cyclic changes and fluctuations, they depend on global changes in demand and overall macroeconomic and other economic factors such as indicated above. Prices of paper are also influenced by a number of factors related to the supply, primarily changes in production capacities at the worldwide and European level.

Costs of raw materials, energy and transportation

The main elements of the Group's operating expenses include raw materials, energy and transportation. The costs of raw materials include mainly the costs of pulp for Paper Mills, timber for Paper and Pulp Mills and chemical agents used for paper and pulp production. The Group's energy costs historically include mostly the costs of electricity, natural gas, coal and fuel oil. The costs of transportation include the costs of transportation services provided to the Group mainly by external entities.

Taking into account the share of those costs in total operating expenses of the Group and the limited possibility of controlling those costs by the Companies, their fluctuations may have a significant impact on the Group's profitability.

A part of pulp is supplied to our Paper Mills from the Pulp Mills of the Rottneros Group. The rest of the pulp produced in our Pulp Mills is sold to external customers.

Currency rate fluctuations

The Group's operating results are significantly influenced by currency rate fluctuations. In particular, the Group's revenues and costs are expressed in different foreign currencies and are not matched, therefore, the appreciation of the currencies in which we incur costs towards the currencies in which we generate revenues, will have an adverse effect on the Group's results. The Group's products are primarily sold to euro zone countries, Scandinavia, Poland and the UK; therefore, the Group's revenues are to a great extent expressed in EUR, GBP, SEK and PLN, while the revenues of Pulp Mills are primarily dependent on USD. The Group's operating expenses are primarily expressed in USD (pulp costs for Paper Mills), EUR (costs related to pulp for Paper Mills, energy, transportation, chemicals and a majority of costs related to the operations of the Mochenwangen Paper Mill), PLN (the majority of other costs incurred by the Paper Mill in Kostrzyn nad Odrą) and SEK (the majority of other costs incurred by the Munkedal and Grycksbo mills as well as the Rottneros and Vallvik Pulp Mills).

Exchange rates also have an important influence on results reported in the Group's financial statements because of changes in exchange rates of the currencies in which we generate revenues and incur costs, and the currency in which we report the Group's financial results (PLN).

Unusual events and factors

Under period under the report there were no unusual events and/or other factors.

Impact of changes in Arctic Paper Group's structure on the financial result

In H1 2017 there were no material changes in the Arctic Paper Group's structure that would have material influence on the financial result generated.

Other material information

Conclusion of a non-recourse factoring contract by Arctic Paper Munkedals AB

On 8 February 2017 Arctic Paper Munkedals AB as the seller and the Company as the guarantor entered into a factoring contract with assignment of receivables under the insurance contract with BGŻ BNP Paribas Faktoring sp. z o.o. as the factor. The contract provides for the provisions by the Factor of factoring services for AP Munkedals covering the acquisition of cash receivables due to AP Munkedals from its counterparties with the maximum factoring limit granted to AP Munkedals of PLN 35 million. Pursuant to the Factoring Contract, the Company shall perform the obligations of AP Munkedals under the Factoring Contract should AP Munkedals fails to perform such obligations in whole in part within the time specified in the Factoring Contract. The Company's liability remains valid until compliance with all obligations under the Factoring Contract, however no longer than 36 months of its termination and is capped to the amount of PLN 52.5 million.

Cash-pooling with BGŻ BNP Paribas

On 1 June 2017, cash-pooling in EUR was activated within the Arctic Paper Group. The operation consists in pooling cash balances held by the individual system participants and setting them off with temporary shortages of funds with the other cash-pool participants. The solution is aimed at supporting effective cash management in the Group and minimising the costs of external funding sources by using the Group's own cash.

Repayment of the loan from Mr Thomas Onstad

On 7 July 2017, Arctic Paper SA repaid the loan from the owner Mr Thomas Onstad of EUR 4,000 thousand with interest.

Adjustment of the financial data for H1 2016 and for 2016

As at 23rd of August 2017, The Management Board of Arctic Paper S.A informed that in reference to the ongoing review of the standalone H1 financial statements for 2017 and as a result of its review by the auditor, a decision was taken regarding an adjustment to the approved financial data for H1 2016 and for 2016.

The adjustments that result from acceptance of changed method of calculation of the impairment charges to the investment in Arctic Paper Investment AB (holding 100% of shares in Arctic Paper Grycksbo AB, "APG"), and refer to the adjustments to the calculation of the recoverable amount resulting from the impairment test by the amount of the financial liabilities.

The adjusted financial data of the Company regards the following financial statements and periods:

  • In the 2016 annual report, in the financial statements adjustment of the opening balance as at 1 January 2016 – regards an increase of the impairment charge to the investment by PLN 61,136 thousand;
  • In the H1 2016 report, in the interim standalone financial statements – adjustment to the income statement H1 2016 – regards an increase of the impairment charge to the investment by PLN 26,637 thousand;
  • In the 2016 annual report, in the financial statements adjustment to the income statement for 2016 - regards a decrease of the impairment charge to the investment by PLN 128 thousand (the impairment charge was decreased by PLN 26,765 thousand in the second half of 2016 which in connection with the abovementioned adjustment to H1 2016 results in a total net adjustment for 2016 of PLN 128 thousand).

Adjusted financial data of the company for the above periods have been presented in the note 8.1 of the financial statement.

Factors influencing the development of the Arctic Paper Group

Information on market trends

Supplies of fine paper

In Q2 2017 the Arctic Paper Group recorded a decreased level of orders versus Q1 2017 by 8.7% and a growth of orders versus the equivalent period of 2016 by 0.4%. The data both

Paper prices

At the end of H1 2017, the prices of uncoated wood-free paper (UWF) in Europe grew by 3.36% versus the prices at the end of 2016 while for coated wood-free paper (CWF) there was a growth by 3.7%.

At the end of June 2017, the average prices declared by producers for selected types of paper and markets: Germany, France, Spain, Italy, United Kingdom – for both uncoated wood-free paper (UWF) and coated wood-free paper (CWF) were higher than at the end of Q1 2017 by 1.7% and 2.9% respectively.

The prices invoiced by Arctic Paper in EUR for comparable products in the segment of uncoated wood-free paper (UWF) increased from the end of March 2017 until the end of June 2017 by 2.0% on the average while in the segment of coated wood- free paper (CWF) the prices increased by 0.8%.

The average prices invoiced by Arctic Paper in 2017 and the prices in the reference periods do not include data from the for 2017 and prior periods does not include the facility in Mochenwangen where the activity was discontinued.

Source of data: Arctic Paper analysis

Paper Mill in Mochenwangen where the production was discontinued.

Source: For market data – RISI, price changes for selected markets in Germany, France, Spain, Italy and the UK in local currencies for graphic papers similar to the product portfolio of the Arctic Paper Group. The prices are quoted without considering specific rebates for individual clients and they include neither any additions nor price reductions in relation to the publicly available price lists. The estimated prices for each month reflect orders placed in the month while the deliveries may take place in the future. Because of that, RISI price estimates for a particular month do not reflect the actual prices at which deliveries are performed but only express ordering prices. For Arctic Paper products, the average invoiced sales prices for all served markets in EUR.

Pulp prices

At the end of Q2 2017, the pulp prices reached the level of: NBSK – USD 890/ton and BHKP – USD 832/ton.

The average NBSK price in Q2 2017 was higher by 8.0% compared to the equivalent period of the previous year while for BHKP the average price was higher by 12.9%. Compared to Q1, the average pulp price in Q2 2017 was higher by 5.4% for NBSK and higher by 15% for BHKP.

Pulp costs are characterised by high volatility. The prices of the raw materials had major impact on the Group's profitability in the period.

The average pulp cost used for production of paper calculated for the Arctic Paper Group in PLN dropped in Q2 2017 versus Q1 2017 by 1.7% while in relation to Q2 2016 it dropped by 2.7%.

The share of pulp costs in overall selling costs after 6 months of the current year was 54% versus about 55% in H1 2016.

The Arctic Paper Group uses the pulp in the production process according to the following structure: BHKP 74%, NBSK 19% and other 8%.

The average pulp costs at Arctic Paper and the consumption structure (2017 and the reference periods) do not cover the data from the Paper Mill in Mochenwangen where the activity was discontinued.

Source of data: www.foex.fi analysis by Arctic Paper

Currency exchange rates

At the end of Q2 2017, the EUR/PLN rate amounted to 4.2265 and was by 4.5% lower than at the end of Q2 2016. The mean EUR/PLN exchange rate in H1 2017 amounted to 4.2706 and was by 2.2% lower than in the equivalent period of 2016.

The EUR/SEK exchange rate amounted to 9.6517 at the end of Q2 2017 (growth by 2.4% versus the end of Q2 2016). For that currency pair, the mean exchange rate in H1 2017 was by 3.2% higher than in the equivalent period of 2016. The weakening SEK versus EUR has been positively impacting the revenues invoiced in EUR in the factories in Sweden (AP Munkedals and AP Grycksbo).

The USD/PLN exchange rate as at the end of Q2 2017 amounted to 3.7062. In H1 2017 the mean USD/PLN exchange rate was 3.9473 versus 3.9142 in the equivalent period of the previous year which was a growth by 0.8%. In Q2 2017 the mean USD/PLN exchange rate was 3.8307 and was by 1.0% lower than in Q2 2016. The change has positively affected the costs incurred in USD by AP Kostrzyn, in particular the costs of pulp.

The USD/SEK exchange rate as at the end of Q2 2017 amounted to 8.4636. In H1 2017, the mean exchange rate amounted to 8.8634 compared to 8.3338 in the equivalent period of the previous year which was an increase of the rate by 6.4%. In Q2 2017 the mean USD/SEK exchange rate dropped by 1.4% versus Q1 2017. The change in comparison to Q1 2016 favourably affected the costs incurred in USD by AP Munkedals and AP Grycksbo, in particular the costs of pulp.

At the end of June 2016, the EUR/USD exchange rate amounted to 1.1404 compared to 1.1119 (+2.6%) at the end of June 2016. In H1 2017 EUR depreciated versus USD. In H1 2017 the mean exchange rate was 1.0828 while in the equivalent period of the previous year it was 1.1163 which was a depreciation of EUR versus USD by 3%.

The appreciation of PLN versus EUR has adversely affected the Group's financial profit, mainly due to decreased sales revenues generated in EUR and translated into PLN. USD depreciating versus PLN had a positive effect on the Group's financial result as it decreased the costs of the core raw materials for the Paper Mill in Kostrzyn.

Factors influencing the financial results in the perspective of the next quarter

The material factors that have an impact on the financial results over the next months include:

  • Demand for fine paper in Europe. Over the recent years there has been a major decrease of demand for fine paper in Europe (level of executed orders). Further adverse developments in the market situation may negatively affect the levels of orders placed with the Group's Paper Mills and, as a result, will have an adverse impact on the financial results of the Group.
  • Price changes of fine paper. In particular, the possibility to raise the prices of Arctic Paper products in local currencies in view of the declining supply/demand in Europe and in the context exchange rates fluctuations, will have a material influence on the financial results. Paper prices are going to be of particular importance for the Paper Mill of Grycksbo which – in connection with the market changes – experiences the greatest adverse impact of drop of sales volumes, prices as well as of exchange rate fluctuations.

■ Price fluctuations of raw materials, including pulp for Paper Mills and electricity for all operational entities. In particular, financial results of Paper Mills may be positively influenced by decreasing pulp prices, particularly BHKP. On the other hand, low NBSK prices should negatively influence the financial results of Pulp Mills. Fluctuations of electricity prices in Sweden may also have a material impact on the results generated by the Group. In future, such market changes may translate into changes of sales profitability in Paper Mills of AP Munkedals and AP Grycksbo as well as in Pulp Mills of Rottneros and Vallvik.

■ Changes in exchange rates, in particular, the appreciation of PLN and SEK in relation to EUR and GBP, the appreciation of PLN in relation to SEK, and the depreciation of PLN, EUR and SEK in relation to USD, may have an adverse effect on the financial results. However, our Pulp Mills may benefit from the appreciation of USD in relation to SEK.

Risk factors

Major changes to risk factors

In H1 2017 there were no material changes to the risk factors described in the report for 2016.

Risk factors related to the environment in which the Group operates

The sequence in which the risk factors are presented below does not reflect the likelihood of occurrence, extent or materiality of the risks.

The risk related to intensifying competition in the paper market in Europe

Our Group operates in a very competitive market. The achievement of the strategic objectives assumed by the Group may be made difficult by operations of competitors, particularly integrated paper producers operating on a larger scale than our Group. Any more intensified competition resulting from potential growth of production capacity of our competitors and thus an increased supply of paper to the market, may adversely affect the achievement of the planned revenues and thus the ability to achieve the underlying financial and operational assumptions.

Risk of changing legal regulations

Our Group operates in a legal environment characterised with a high level of uncertainty. The regulations affecting our business have been frequently amended and often there are no consistent interpretations which generates a risk of violating the existing regulations and the resultant consequences even if such breach was unintentional. Additionally, amendments to regulations relating to environmental protection and other may generate the need to incur material expenditures to ensure compliance, inter alia, more restrictive regulations or stricter implementation of the existing regulations concerning the protection of surface waters, soil waters, soil and atmospheric air.

FX risk

Revenues, expenses and results of the Group are exposed to FX risk, in particular relating to exchange rates of PLN and SEK to EUR, GBP and other currencies. Our Group exports a majority of its produced paper to European markets, generating a material part of its sales revenues in EUR, GBP, PLN and SEK. Sales revenues of pulp in the Pulp Mills are subject to USD FX risk. The purchase costs of materials for paper production, in particular pulp for paper mills are paid primarily in USD and EUR. Additionally, we hold loan liabilities mainly in PLN, EUR and SEK. PLN is the currency used in our financial statements and therefore our revenues, expenses and results generated by the subsidiary companies domiciled abroad are subject to FX exchange rate fluctuations. Thus FX rate fluctuations may have a strong adverse effect on the results, financial conditions and prospects of the Group.

Interest rate risk

The Group is exposed to interest rate risk in view of the existing interest-bearing debt. The risk results from fluctuations of such interest rates as WIBOR for debt in PLN, EURIBOR for debt in EUR and STIBOR for debt in SEK. Unfavourable changes of interest rates may adversely affect the results, financial condition and prospects of the Group.

Risk related to increasing importance of alternative media

Risk factors relating to the business of the Group

Trends in advertising, electronic data transmission and storage and in the Internet have adverse impact on traditional printed media and thus on the products of the Group and its customers. Continuation of such changes may adversely affect the results, financial condition and prospects of the Group.

The sequence in which the risk factors are presented below does not reflect the likelihood of occurrence, extent or materiality of the risks.

Risk related to relatively low operational margins

Historically, the operational results of the Group are characterised by relatively high volatility and low profit margins on operations. Reduced revenues resulting e.g. from changes to production capacity, output, pricing policies or increased operating expenses that primarily comprise costs of raw materials (mainly pulp for Paper Mills) and energy, may mean that the Group losses its earning capacity. Material adverse changes to profitability may result in reduced prices of our stock and reduced capacity to generate working capital thus adversely affecting our business and deteriorating our prospects.

Risk of price changes to raw materials, energy and products

We are exposed to the risk of price changes of raw materials and energy, primarily related to price fluctuations of pulp, fuel oil, diesel oil, coal and electricity. Paper Mills buy pulp under frame agreements or in one-off transactions and do not hedge against fluctuations of pulp prices. A part of pulp is supplied to our Paper Mills from the Pulp Mills of the Rottneros Group. The Group does not hedge against the risk of rising prices of coal and fuel oil that is used in the Paper Mill of AP Mochenwangen. The risk of changing prices of raw materials is related primarily to changing prices of paper and pulp in the markets to which we sell our products. A material growth of prices of one or more raw materials and energy may adversely affect the operating results and financial condition of the Group.

Risk of disruption to production processes

Our Group holds three Paper Mills operating jointly seven production lines with total annual production capacity of over 700,000 tons of paper and two Pulp Mills with total production capacity of 400,000 tons of pulp. Long-lasting disruption to the production process may result from a number of factors, including a breakdown, human error, unavailability of raw materials, natural catastrophes and other that are beyond our control. Each such disruption, even relatively short, may have material impact on our production and profitability and result in material costs for repairs, liabilities to buyers whose orders we are not able to satisfy and other expenses.

Risk related to our investments

Investments by the Group aimed at expanding the production capacity of the Group require material capital outlays and a relatively long time to complete. As a result, the market conditions under which we operate may be materially changed in the period between our decision to incur investment outlays to expand production capacity and the completion time. Changes of market conditions may result in volatile demand for our products which may be too low in the context of additional production capacities. Differences between demand and investments in new production capacities may result in failure to utilise the expanded production capacity to the full extent. This may have adverse effect on the operating results and financial condition of the Group.

Risk factors relating to the debt of the Group

Our Group has the largest portion of its debt under a loan agreement with a consortium of banks (European Bank for Reconstruction and Development, Bank Zachodni WBK S.A. and BGŻ BNP Paribas S.A.) of 9 September 2016, loans from Swedish Export Credit Corporation and Danske Bank, and under lease contracts.

Failure by the Group to comply with its obligations, including the agreed levels of financial ratios (covenants) resulting from the agreements, failure by Svenska Handelsbanken to renew the lease contract, will result in default under the agreement. Events of default may in particular result in demand for repayment of our debt, banks taking control over important assets like Paper Mills or Pulp Mills and loss of other assets which serve as collateral, deterioration of creditworthiness and lost access to external funding which will be converted into lost liquidity and which in turn may materially adversely affect our business and development prospects and our stock prices.

Risk related to insurance limits

In the context of deteriorating situation in paper industry and the results of the Arctic Paper Group, our suppliers, in particular suppliers of such raw materials as pulp, may have problems with acquiring insurance limits (sale on credit) and thus they may lose the possibility of offering deferred payment terms to the Arctic Paper Group. Such situation may result in deteriorated financial situation and loss of financial liquidity of operating units and as a result this may adversely affect the situation in the entire Group.

Risk of restricted supplies of natural gas

Polskie Górnictwo Naftowe i Gazownictwo S.A (PGNiG) is the sole supplier of natural gas used by AP Kostrzyn to generate heat and electrical energy for paper production. (PGNiG). In this context, the business and costs of paper production at AP Kostrzyn is materially affected by availability and price of natural gas. Potential disruptions of supplies of natural gas to the Paper Mill in Kostrzyn nad Odrą may have adverse effect on production, results on operations and financial condition of the Group.

Risk of loss of tax relieves related to the operation of AP Kostrzyn

AP Kostrzyn has been using a major tax relief resulting from its operations in the Kostrzyńsko-Słubicka Specjalna Strefa Ekonomiczna. The relief was granted until 2026 and is subject to compliance by AP Kostrzyn of the applicable laws, regulations and other conditions relating to the relief, including compliance with certain criteria concerning employment and investment outlays. Tax regulations and interpretations thereof are subject to very frequent changes in Poland. Changes to the regulations applicable to the tax relief or breach by AP Kostrzyn of the applicable conditions may result in loss of the relief and have material adverse impact on the results of operations and financial condition of the Group.

Risk related to consolidation and liquidity of key customers

Consolidation trends among our existing and potential customers may result in a more concentrated customer base covering a few large buyers. Such buyers may rely on their improved bargaining position in negotiating terms of paper purchases or decide to change the supplier and acquire products from our competitors. Additionally, in the context of the deteriorating condition in printing industry, such customers as paper distributors, printing houses or publishers may not be able to obtain insurance limits (sale on credit) or have problems with financial liquidity which may result in their bankruptcy and adversely affect our financial results. The above factors may have adverse impact on the operational results and financial condition of the Group.

Risk related to compliance with regulations on environmental protection and adverse impact of the production process on the environment

The Group meets the requirements related to environmental protection; however, no certainty exists that it will always be able to comply with its obligations and that in the future it will avoid material expenses or that it will not incur material obligations related to the requirements or that it will be able to obtain all permits, approvals and other consents to carry on its business as planned. Similarly, considering that paper and pulp production is related to potential hazards relating to waste generated in Paper Mills and Pulp Mills and contamination with chemicals, no certainty exists that in the future the Group is not charged with liability for environmental pollution or that no event that may underlie the liability of the Group has not already occurred. Thus the Group may be required to incur major expenses in connection with the need to remove contamination and land reclamation.

Risk related to CO2 emissions

Our Paper Mills and Pulp Mills are provided with free carbon dioxide emission rights for each period. The emission rights are awarded within the EU Emission Trading Scheme. Should such free carbon dioxide emission rights be cancelled and replaced with a system of paid emission rights, our costs of energy generation will grow accordingly. Additionally, we may be forced to incur other unpredictable expenses in connection with the emission rights or changing legal regulations and the resultant requirements. Due to the above we may be forced to reduce the quantity of generated energy or to increase the production costs which may adversely affect our business, financial condition, operational results or development prospects.

Risk related to the capacity of the Company to pay dividend

The Issuer is a holding company and therefore its capacity to pay dividend is subject to the level of potential disbursements from its subsidiary companies involved in operational activity, and the level of cash balances. Certain subsidiaries of the Group involved in operational activity may be subject to certain restrictions concerning disbursements to the Issuer. No certainty exists that such restrictions will have no material impact on the business, results on operations and capacity of the Group to distribute dividend.

In connection with the term and revolving loan agreements signed on 9 September 2016, the agreements related to the bond issue pursuant to which on 30 September 2016 the Company issued bonds and the intercreditor agreement (described in more detail in note 32.2 "Obtaining of new financing" in the annual report for 2016), the possibility of the Company to pay dividend is subject to satisfying certain financial ratios by the Group in two periods preceding such distribution (as the term is defined in the term and revolving loan agreements) and no occurrence of any events of default (as defined in the term and revolving loan agreements).

Supplementary information

Management Board position on the possibility to achieve the projected financial results published earlier

The Management Board of Arctic Paper S.A. has not published the projected financial results for 2017.

Changes to the management and supervisory bodies of Arctic Paper S.A.

Due to the expiry of the term of office of the previous Management Board of 29 May 2017, composed as follows:

  • Per Skoglund President of the Management Board;
  • Wolfgang Lübbert Member of the Management Board;
  • Jacek Łoś Member of the Management Board;
  • Małgorzata Majewska-Śliwa Member of the Management Board;
  • Michał Sawka Member of the Management Board;

The Supervisory Board at its meeting on 19 April 2017 approved a resolution on the appointment on 30 May 2017 of the Management Board for a new term of office composed as follows:

  • Per Skoglund President of the Management Board;
  • Małgorzata Majewska-Śliwa Member of the Management Board.

Until the date hereof, there were no other changes to the composition of the Management Board of the Parent Company.

Until the date hereof, there were no changes to the composition of the Supervisory Board of the Parent Company.

Changes in holdings of the Issuer's shares or rights to shares by persons managing and supervising Arctic Paper S.A.

Company's shares or rights to shares held by managing and supervising persons

Managing and supervising persons Number of shares
or rights to shares
as at 28.08.2017
Number of shares
or rights to shares
as at 16.05.2017
Change
Management Board
Per Skoglund 10 000 10 000 -
Małgorzata Majewska-Śliwa - - -
Wolfgang Lübbert ND - -
Jacek Łoś ND - -
Michał Sawka ND - -
Supervisory Board
-
Per Lundeen 14 760 14 760 -
Thomas Onstad 6 223 658 6 073 658 150 000
Roger Mattsson - - -
Maciej Georg - - -
Mariusz Grendowicz - - -

Information on sureties and guarantees

As at 30 June 2017, the Group reported:

  • pledge on properties of Arctic Paper Munkedals AB resulting from a factoring contract with Svenska Handelsbanken AB for SEK 160,000 thousand;
  • pledge on properties of Arctic Paper Grycksbo AB resulting from a factoring contract with Svenska Handelsbanken AB for SEK 85,000 thousand;
  • pledge on properties of Arctic Paper Grycksbo AB resulting from a factoring contract with Svenska Handelsbanken AB for SEK 20,000 thousand;
  • pledge on properties of Arctic Paper Grycksbo AB resulting from an FPG contract in favour of the mutual life insurance company PRI for SEK 50,000 thousand;
  • contingent liability under a guarantee for FPG in favour of the mutual life insurance company PRI for SEK 1,444 thousand at Arctic Paper Grycksbo AB and for SEK 758 thousand at Arctic Paper Munkedals AB;

  • pledge on properties of Arctic Paper Munkedals AB resulting from an FPG contract in favour of the mutual life insurance company PRI for SEK 50,000 thousand;

  • a contingent liability of Arctic Paper Munkedals AB related to a surety for the obligations of Kalltorp Kraft HB in the amount of SEK 1,624 thousand;
  • mortgage on the properties held by Kalltorp Kraft HB for SEK 8,650 thousand;
  • a bank guarantee in favour of Skatteverket Ludvika for SEK 135 thousand;
  • a bank guarantee for Arctic Paper Grycksbo AB from Svenska Handelsbanken AB covering VAT liabilities in Norway for SEK 1,616 thousand;
  • pledges on shares in subsidiary companies in the Rottneros Group for SEK 501,500 thousand under loan agreements concluded with Danske Bank;

■ pledge on 39,900,000 shares of Rottneros AB under the loan agreement for EUR 4,000 thousand concluded by Arctic Paper S.A. with Mr Thomas Onstad.

In connection with the term and revolving loan agreements, agreements relating to the bond issue and the intercreditor agreement (described in more detail in the note "Obtaining new financing") signed on 9 September 2016, on 3 October 2016 the Company signed agreements and statements pursuant to which collateral to the above debt and other claims would be established in favour of Bank BGŻ BNP Paribas S.A., acting as the Collateral Agent, that is

    1. under Polish law Collateral Documents establishing the following Collateral:
  • financial and registered pledges on all shares and interests registered in Poland, owned by the Company and the Guarantors, in companies in the Company Group (with the exception of Rottneros AB, Arctic Paper Mochenwangen GmbH and Arctic Paper Investment GmbH), except the shares in the Company;
  • mortgages on all properties located in Poland and owned by the Company and the Guarantors;
  • registered pledges on all material rights and movable assets owned by the Company and the Guarantors, constituting an organised part of enterprise, located in Poland (with the exception of the assets listed in the Loan Agreement);
  • assignment of (existing and future) insurance policies covering the assets of the Company and the Guarantors (with the exception of insurance policies listed in the Loan Agreement);
  • declaration by the Company and the Guarantors on voluntary submission to enforcement, in the form of a notary deed;

  • financial pledges and registered pledges on the bank accounts of the Company and the Guarantors, registered in Poland;

  • powers of attorney to Polish bank accounts of the Company and the Guarantors, registered in Poland;
  • subordination of the debt held by intragroup lenders (specified in the Intercreditor Agreement).
    1. under Swedish law Collateral Documents establishing the following Collateral:
  • pledges on all shares and interests registered in Poland, owned by the Company and the Guarantors, in Group companies, with the exception of the shares in the company, as well as pledged on the shares in Rottneros (with the exception of the free package of shares in Rottneros);
  • mortgages on all properties located in Sweden and owned by the Company and the Guarantors as long as such collateral covers solely the existing mortgage deeds;
  • corporate mortgage loans granted by the Guarantors registered in Sweden as long as such collateral covers solely the existing mortgage deeds;
  • assignment of (existing and future) insurance policies covering the assets of the Company and the Guarantors (with the exception of insurance policies listed in the Loan Agreement);
  • pledges on Swedish bank accounts of the Company and the Guarantors as long as such collateral is without prejudice to free management of funds deposited on bank accounts until an event of default specified in the Loan Agreement.

Material off-balance sheet items

The information regarding off-balance sheet items is disclosed in the consolidated financial statements.

Information on court and arbitration proceedings and proceedings pending before public administrative authorities

During the period under report, Arctic Paper S.A. and its subsidiaries were not a party to any proceedings pending before a court, arbitration or public administrative authority, the individual or joint value of which would equal or exceed 10% of the Company's equity.

Information on transactions with related parties executed on non-market terms and conditions

During the period under report, Arctic Paper S.A. and its subsidiaries did not execute any material transactions with related entities on non-market terms and conditions.

Statements of the Management Board

Accuracy and reliability of the presented reports

Members of the Management Board of Arctic Paper S.A. represent that to the best of their knowledge:

  • The interim abbreviated consolidated financial statements for the period of 6 months ended on 30 June 2017 of the Arctic Paper S.A. Capital Group and the comparable data have been prepared in compliance with the applicable accounting standards and that they reflect in a true, reliable and clear manner the economic and financial condition of the Capital Group and its financial results for the period of the first 6 months of 2017.
  • The Management Board's Report from operations of the Arctic Paper S.A. Capital Group to the report for H1 2017 contains a true image of the development, achievements and condition of the Arctic Paper S.A. Capital Group, including a description of core hazards and risks.

Appointment of the entity authorized to audit financial statements

Members of the Management Board of Arctic Paper S.A. represent that Ernst & Young Audyt Polska Spółka z ograniczoną odpowiedzialnością sp.k. – an entity authorized to audit financial statements that has that reviewed the semi-annual abbreviated consolidated financial statements of the Arctic Paper S.A. Capital Group, was selected in compliance with applicable laws and that the auditors that performed the review complied with the criteria to issue an impartial and independent report on the review and report on the review of the semi-annual abbreviated consolidated financial statements, in compliance with the applicable regulations and professional standards.

Signatures of the Members of the Management Board

Position First and last name Date Signature
President of the Management Board
Managing Director
Per Skoglund 28 August 2017
Member of the Management Board
Financial Director
Małgorzata Majewska-Śliwa 28 August 2017

Interim abbreviated consolidated financial statements for six months ended on 30 June 2017 along with an independent auditor's report from a review

Table of contents

Interim abbreviated consolidated financial statements
for six months ended on 30 June 2017 42
Interim abbreviated consolidated financial statements
and selected financial data 44
Selected consolidated financial data 44
Interim abbreviated consolidated profit and loss account 45
Interim abbreviated
consolidated
statement
of
comprehensive income 46
Interim abbreviated consolidated balance sheet 47
Interim abbreviated consolidated cash flow statement 48
Interim abbreviated consolidated statement of changes
in equity 49
Additional explanatory notes 52
1. General information 52
2. Composition of the Group 54
3. Management and supervisory bodies 56
4. Approval of the financial statements 56
5. Basis
of
preparation
of
the
consolidated
6. financial statements 57
Significant accounting principles (policies) 57
7. Seasonality 59
8. Information on business segments 59
9. Discontinued operations 64
10. Income and costs 66
11. Cash and cash equivalents 68
12. Dividend paid and proposed 70
13. Income tax 70
14. Earnings/(loss) per share 71
15. Tangible fixed assets and intangible assets and
impairment 72
16. Inventories 74
17. Trade and other receivables 74
18. Other non-financial and financial assets 75
19. Interest-bearing loans and borrowings 75
20. Other financial liabilities 75
21.
22.
Trade and other payables 76
Change in provisions 76
23. Accruals and deferred income 76
24. Share capital 77
25. Financial instruments 77
26. Financial
risk
management
objectives
and
policies 87
27. Capital management 88
28. Contingent liabilities and contingent assets 88
29. Legal claims 88
30. Tax settlements 88
31. Investment commitments 89
32. Transactions with related entities 89
33. CO2 emission rights 90
34. Government grants and operations in the
Special Economic Zone 91
35. Material events after the balance sheet date 93
Interim abbreviated standalone financial statements for
six months ended on 30 June 2017 94
Interim abbreviated standalone financial statements and
selected financial data 96
Selected standalone financial data 96
Interim abbreviated standalone income statement 97
Interim abbreviated standalone comprehensive income
statement 98
Interim abbreviated standalone balance sheet 99
Interim abbreviated standalone cash flow statements 100
Interim abbreviated standalone statement of changes in
equity 101
Additional explanatory notes 104
1. General information 104
2. Basis of preparation of the Interim abbreviated
financial statements 104
3. Identification
of
the
consolidated
financial
statements 104
4. Composition of the Company's Management
Board 104
5. Composition of the Company's Supervisory
Board 105
6. Approval of the financial statements 105
7. Investments by the Company 106
8. Significant accounting principles (policies) and
adjustment of previous years' mistake 107
9.
10.
Seasonality 113
Information on business segments 113
11. Income and costs 114
12. Investments in subsidiaries 115
13. Cash and cash equivalents 116
14. Dividend paid and proposed 116
15. Dividend received 117
16. Trade and other receivables 117
17. Income tax 117
18. Tangible fixed assets and intangible assets 117
19. Other financial assets 117
20. Interest-bearing loans and borrowings 118
21. Share capital and reserve capital/other reserves 118
22. Trade payables 120
23. Financial instruments 120
24. Financial
risk
management
objectives
and
policies 125
25. Capital management 126
26. Contingent liabilities and contingent assets 126
27. Transactions with related entities 126
28. Events after the balance sheet date 128

Interim abbreviated consolidated financial statements and selected financial data

Selected consolidated financial data

For the period For the period For the period For the period
from 01.01.2017 from 01.01.2016 from 01.01.2017 from 01.01.2016
to 30.06.2017 to 30.06.2016 to 30.06.2017 to 30.06.2016
PLN thousand PLN thousand
7
EUR thousand EUR thousand
Continuing operations
Sales revenues 1 476 989 1 499 825 345 849 343 343
Operating profit (loss) 77 147 75 081 18 065 17 188
Gross profit (loss) 65 552 54 115 15 349 12 388
Net profit (loss) from continuing operations 49 899 36 672 11 684 8 395
Discontinued operations
Profit (loss) from discontinued operations (4 003) (6 340) (937) (1 451)
Net profit / (loss) for the period 45 897 30 332 10 747 6 944
Net profit / (loss) attributable to the shareholders of the Parent Entity 27 709 9 881 6 488 2 262
Net cash flows from operating activities 103 773 15 384 24 299 3 522
Net cash flows from investing activities (75 151) (62 599) (17 597) (14 330)
Net cash flows from financing activities (56 297) (17 536) (13 182) (4 014)
Change in cash and cash equivalents (27 674) (64 750) (6 480) (14 823)
Weighted average number of ordinary shares 69 287 783 69 287 783 69 287 783 69 287 783
Diluted weighted average number of ordinary shares 69 287 783 69 287 783 69 287 783 69 287 783
EPS (in PLN/EUR) 0,40 0,14 0,09 0,03
Diluted EPS (in PLN/EUR) 0,40 0,14 0,09 0,03
Mean PLN/EUR exchange rate* 4,2706 4,3683
As at As at As at As at
30 June 2017 31 December 2016 30 June 2017 31 December 2016
PLN thousand PLN thousand EUR thousand EUR thousand
Assets 1 692 704 1 770 081 400 498 400 109
Long-term liabilities 420 568 428 634 99 507 96 888
Short-term liabilities 513 746 580 457 121 554 131 206
Equity 739 265 742 902 174 912 167 925
Share capital 69 288 69 288 16 394 15 662
Number of ordinary shares 69 287 783 69 287 783 69 287 783 69 287 783
Diluted number of ordinary shares 69 287 783 69 287 783 69 287 783 69 287 783
Book value per share (in PLN/EUR) 10,67 10,72 2,52 2,42
Diluted book value per share (in PLN/EUR) 10,67 10,72 2,52 2,42
Declared or paid dividend (in PLN/EUR) - - - -
Declared or paid dividend per share (in PLN/EUR) - - - -
PLN/EUR exchange rate at the end of the period** - - 4,2265 4,4240

* - The profit and loss items have been translated at the mean arithmetic exchange rates published by the National Bank of Poland from the beginning of the year until the end of the period covered with the report.

** - Balance sheet items and book value per share have been translated at the mean arithmetic exchange rates published by the National Bank of Poland, prevailing on the balance sheet date.

Interim abbreviated consolidated profit and loss account

3-month period 6-month period 3-month period 6-month period
ended on ended on ended on ended on
30 June 2017 30 June 2017 30 June 2016 30 June 2016
Note (unaudited) (unaudited) (unaudited) (unaudited)
Continuing operations
Revenues from sales of goods 10.1 703 087 1 476 989 721 265 1 499 825
Sales revenues 703 087 1 476 989 721 265 1 499 825
Costs of sales 10.2 (561 585) (1 180 848) (582 285) (1 209 968)
Gross profit / (loss) on sales 141 503 296 141 138 980 289 858
Selling and distribution costs 10.3 (85 866) (177 774) (89 141) (181 395)
Administrative expenses 10.4 (26 109) (48 739) (24 419) (45 355)
Other operating income 10.5 9 342 22 278 20 503 38 952
Other operating expenses 10.6 (5 842) (14 759) (12 219) (26 979)
Operating profit (loss) 33 026 77 147 33 705 75 081
Financial income 10.7 (1 344) 5 366 401 619
Financial expenses 10.7 (9 041) (16 961) (13 667) (21 586)
Gross profit (loss) 22 641 65 552 20 439 54 115
Income tax 13 (7 823) (15 652) (8 474) (17 442)
Net profit (loss) from continuing operations 14 818 49 899 11 965 36 672
Discontinued operations
Profit (loss) from discontinued operations 9 (1 855) (4 003) (1 261) (6 340)
Net profit / (loss) 12 963 45 897 10 704 30 332
Attributable to:
The shareholders of the Parent Entity, of which: 3 561 27 709 1 535 9 881
- profit (loss) from continuing operations 5 416 31 712 2 796 16 221
- profit (loss) from discontinued operations (1 855) (4 003) (1 261) (6 340)
Non-controlling shareholders, of which: 9 402 18 188 9 169 20 451
- profit (loss) from continuing operations 9 402 18 188 9 169 20 451
- profit (loss) from discontinued operations - - - -
12 963 45 897 10 704 30 332
Earnings per share:
– basic earnings from the profit/(loss) attributable to the
shareholders of the Parent Entity 14 0,05 0,40 0,02 0,14
– basic profit/(loss) from continuing operations attributable to
the shareholders of the Parent Entity 14 0,08 0,46 0,04 0,23
– diluted earnings from the profit attributable to the
shareholders of the Parent Entity 14 0,05 0,40 0,02 0,14
– diluted profit from continuing operations attributable to the
shareholders of the Parent Entity 14 0,08 0,46 0,04 0,23

Additional notes to the interim abbreviated consolidated financial statements provided on pages 52 to 93 constitute an integral part hereof

Interim abbreviated consolidated statement of comprehensive income

3-month period
ended on
30 June 2017
(unaudited)
6-month period
ended on
30 June 2017
(unaudited)
3-month period
ended on
30 June 2016
(unaudited)
6-month period
ended on
30 June 2016
(unaudited)
Profit for the reporting period 12 963 45 897 10 704 30 332
Other comprehensive income
Items to be reclassified to profit/loss in future reporting periods:
FX differences on translation of foreign operations (5 012) (28 279) 7 257 4 641
Deferred income tax (1 746) 2 660 (2 851) (2 765)
Measurement of financial instruments 7 449 (11 156) 12 885 12 596
Other comprehensive income (net) 691 (36 774) 17 291 14 472
Total comprehensive income for the period 13 654 9 122 27 995 44 804
Total comprehensive income attributable to:
The shareholders of the Parent Entity 4 007 5 102 12 675 20 419
Non-controlling shareholders 9 647 4 020 15 319 24 386

Interim abbreviated consolidated balance sheet

As at 30 June 2017 As at 31 December 2016
Note (unaudited) (audited)
ASSETS
Fixed assets
Tangible fixed assets
15
767 334 774 818
Investment properties 4 074 4 074
Intangible assets
15
52 181 57 033
Interests in joint ventures 876 924
Other financial assets
18
9 009 10 913
Other non-financial assets
18
1 470 1 548
Deferred income tax assets
13
37 938 35 034
872 881 884 343
Current assets
Inventories
16
339 416 360 353
Trade and other receivables
17
340 942 343 496
Corporate income tax receivables 8 985 11 328
Other non-financial assets
18
14 398 16 492
Other financial assets
18
3 798 11 218
Cash and cash equivalents
11
100 821 130 157
808 361 873 044
Assets related to discontinued operations
9
11 462 12 694
TOTAL ASSETS 1 692 704 1 770 081
EQUITY
Equity (attributable to the shareholders of the Parent Entity)
Share capital
24
69 288 69 288
Reserve capital 447 638 447 638
Other reserves 118 394 156 975
FX differences on translation 2 741 19 798
Retained earnings / Accumulated losses (91 197) (151 550)
Cumulated other comprehensive income related to discontinued operations (11 733) (12 120)
535 130 530 028
Non-controlling stake 204 134 212 874
Total equity 739 265 742 902
Long-term liabilities
Interest-bearing loans, borrowings and bonds
19
260 547 275 464
Provisions
22
86 102 90 313
Other financial liabilities
20
27 632 30 082
Deferred income tax liability
13
26 354 11 851
Accruals and deferred income
23
19 933 20 924
420 568 428 634
Short-term liabilities
Interest-bearing loans, borrowings and bonds
19
51 457 55 367
Other financial liabilities
20
10 784 26 686
Trade and other payables
21
364 375 399 727
Income tax liability 207 179
Accruals and deferred income
23
86 923 98 498
513 746 580 457
Liabilities directly related to the discontinued operations
9
19 126 18 088
TOTAL LIABILITIES 953 439 1 027 179
TOTAL EQUITY AND LIABILITIES 1 692 704 1 770 081

Arctic Paper S.A. Capital Group ■ Page 47 of 129

Additional notes to the interim abbreviated consolidated financial statements provided on pages 52 to 93 constitute an integral part hereof

Interim abbreviated consolidated cash flow statement

6-month period 6-month period
ended on ended on
30 June 2017 30 June 2016
Note (unaudited) (unaudited)
Cash flows from operating activities
Gross profit/(loss) on continuing operations 65 552 54 115
Gross profit /(loss) on discontinued operations (4 017) (7 334)
Gross profit (loss) 61 534 46 781
Adjustments for:
Depreciation/amortisation 62 912 59 610
FX gains / (loss) (1 059) 5 708
Interest, net 10 076 11 484
Profit / loss from investing activities 13 (324)
(Increase) / decrease in receivables and other non-financial assets 11.1 (10 275) (28 478)
(Increase) / decrease in inventories 11.1 6 934 32 939
Increase /(decrease) in liabilities except for loans and borrowings 11.1 (19 533) (74 793)
Change in accruals and prepayments 11.1 (6 733) (8 374)
Change in provisions 11.1 (727) (28 193)
Income tax paid (683) (3 461)
Redemption effect of CO2 emission rights - 368
Certificates in cogeneration 672 429
Other 641 1 688
Net cash flows from operating activities 103 773 15 384
Cash flows from investing activities
Disposal of tangible fixed assets and intangible assets 120 720
Purchase of tangible fixed and intangible assets 11.1 (75 716) (63 319)
Other capital outflows / inflows 445 -
Net cash flows from investing activities (75 151) (62 599)
Cash flows from financing activities
Change to overdraft facilities (47 477) (1 794)
Repayment of financial leasing liabilities (2 004) (1 544)
Repayment of other financial liabilities (16 951) (871)
Inflows under contracted loans, borrowings and debt securities 51 127 -
Inflows from other financial liabilities - 32 865
Repayment of loans, borrowings and debt securities (17 049) (17 676)
Dividend disbursed to non-controlling shareholders (12 759) (17 502)
Interest paid (11 183) (11 014)
Net cash flows from financing activities (56 297) (17 536)
Increase / (decrease) in cash and cash equivalents (27 674) (64 750)
Net FX differences (2 427) 1 105
Cash and cash equivalents at the beginning of the period 131 476 189 603
Cash and cash equivalents at the end of the period 11 101 375 125 958

Additional notes to the interim abbreviated consolidated financial statements provided on pages 52 to 93 constitute an integral part hereof

Interim abbreviated consolidated statement of changes in equity

Cumulated other
FX differences comprehensive
on translation Retained earnings /
income related to
Equity attributable to
Reserve of foreign Other (Accumulated discontinued non-controlling
Share capital capital operations reserves losses) operations Total shareholders Total equity
As at 01 January 2017 69 288 447 638 19 798 156 975 (151 550) (12 120) 530 028 212 874 742 902
Net profit / (loss) for the period - - - - 27 709 - 27 709 18 188 45 897
Other comprehensive income (net) for the period - - (16 670) (5 937) - - (22 607) (14 168) (36 774)
Total comprehensive income for the period - - (16 670) (5 937) 27 709 - 5 102 4 020 9 122
Profit distribution / loss coverage - - (32 644) 32 644 - - - -
Dividend distribution to non-controlling entities - - - - - - - (12 759) (12 759)
Discontinued operations - - (387) - - 387 - - -
As at 30 June 2017 (unaudited) 69 288 447 638 2 741 118 394 (91 197) (11 733) 535 130 204 134 739 265
Attributable to the shareholders of the Parent Entity
Cumulated other
FX differences comprehensive
on translation Retained earnings / Equity attributable to
income related to
Reserve
of foreign
Other
(Accumulated
discontinued non-controlling
Share capital capital operations reserves losses) operations Total shareholders Total equity
As at 01 January 2016 69 288 447 638 21 810 127 976 (181 625) (8 974) 476 111 200 744 676 856
Net profit / (loss) for the period - - - - 9 881 - 9 881 20 451 30 332
Other comprehensive income (net) for the period - - 2 307 8 230 - - 10 537 3 935 14 472
Total comprehensive income for the period - - 2 307 8 230 9 881 - 20 419 24 386 44 804
Profit distribution / loss coverage - - 4 910 (4 910) - - - -
Dividend distribution to non-controlling entities - - - - - - - (17 502) (17 502)
Discontinued operations - - 227 - - (227) - - -
As at 30 June 2016 (unaudited) 69 288 447 638 24 343 141 116 (176 654) (9 201) 496 530 207 628 704 158
FX differences
on translation
Retained earnings / Cumulated other
comprehensive
income related to
Reserve of foreign Other (Accumulated discontinued Equity attributable to
Share capital capital operations reserves losses) operations Total minority shareholders Total equity
As at 01 January 2016 69 288 447 638 21 810 127 976 (181 625) (8 974) 476 111 200 744 676 856
Net profit (loss) for the financial year - - - - 39 946 - 39 946 21 080 61 026
Other comprehensive income (net) for the year - - (2 234) 24 090 (7 886) - 13 970 8 551 22 522
Total comprehensive income for the period - - (2 234) 24 090 32 061 - 53 916 29 631 83 548
Profit distribution - - - 4 909 (4 909) - - -
Discontinued operations - - 222 2 924 (3 146) - - -
Dividend distribution to non-controlling entities -
69287,5
-
447638,1
-
19797,93921
-
156974,5048
-
-151549,8823
-12120,04189 - (17 502)
230375,8374
(17 502)
As at 31 December 2016 69 288 447 638 19 798 156 975 (151 550) (12 120) 530 028 212 874 742 902

Additional explanatory notes

1. General information

The Arctic Paper Group is a leading European producer in terms of production volume of bulky book paper, offering a broad range of products in the segment and one of the leading producers of high-quality graphic paper in Europe. The Group produces numerous types of uncoated and coated wood-free paper as well as wood-containing uncoated paper for printing houses, paper distributors, book and magazine publishing houses and the advertising industry. As of the day hereof, the Arctic Paper Group employs app. 1,750 people in its Paper Mills and Pulp Mills, companies dealing in paper distribution the procurement office. Our Paper Mills are located in Poland and Sweden, and have total production capacity of over 700,000 tons of paper per year. Paper production in the Paper Mill located in Germany, with total production output of 115,000 tons of paper annually, was discontinued at the end of 2015. The Pulp Mills are located in Sweden and have total production capacity of over 400,000 tons of pulp per year. The Group has fourteen Sales Offices which handle distribution and marketing of products offered by the Group providing access to all European markets, including Central and Eastern Europe.

Our consolidated sales revenues for six months of 2017 amounted to PLN 1,477 million.

Arctic Paper S.A. is a holding company set up in April 2008. As a result of capital restructuring carried out in 2008, the Paper Mills Arctic Paper Kostrzyn (Poland) and Arctic Paper Munkedals (Sweden), Distribution Companies and Sales Offices have become the properties of Arctic Paper S.A. Previously they were owned by Trebruk AB (formerly Arctic Paper AB), the parent company of Arctic Paper S.A. In addition, under the expansion, the Group acquired the Paper Mill Arctic Paper Mochenwangen (Germany) in November 2008 and the Paper Mill Grycksbo (Sweden) in March 2010. In 2012, the Group acquired shares in Rottneros AB, a company listed on NASDAQ in Stockholm, Sweden, holding interests in two pulp companies (Sweden).

The Parent Company is entered in the register of entrepreneurs of the National Court Register maintained by the District Court in Poznań – Nowe Miasto i Wilda, 8th Commercial Division of the National Court Register, under KRS number 0000306944. The Parent Company holds statistical number REGON 080262255.

The interim abbreviated consolidated financial statements of the Group with respect to the consolidated profit and loss account, statement of comprehensive income, cash flow statement and statement of changes to equity, cover the period of 6 months ended on 30 June 2017 and contain comparable data for the period of 6 months ended on 30 June 2016; and for the consolidated balance sheet, they disclose data as at 30 June 2017 and as at 31 December 2016. The specification of changes in equity also covers the year ended on 31 December 2016.

Additionally, the statement of comprehensive income, profit and loss account and notes to the statement of comprehensive income, profit and loss account contain data for the period of 3 months ended on 30 June 2017 and comparable data for the period of 3 months ended on 30 June 2016 that have not been reviewed or audited by statutory auditor.

Group profile

The main area of the Arctic Paper Group's business activities is paper production.

The additional business activities of the Group, subordinated to paper production are:

  • Production and sales of pulp,
  • Generation of electricity,

Shareholding structure

Nemus Holding AB, a company under Swedish law (a company owned indirectly by Mr Thomas Onstad), is the majority shareholder of Arctic Paper S.A., holding (as at 30 June 2017) 40,231,449 shares of our Company, which constitutes 58.06% of its share capital and corresponds to 58.06% of the total number of votes at General Meetings. Thus Nemus Holding AB is the parent entity of the Issuer.

Additionally, Mr Thomas Onstad, an indirect shareholder of Nemus Holding AB, holds directly 6,073,658 shares representing 8.77% of the total number of shares in the Company, and indirectly via an entity other than Nemus Holding AB – 900,000 shares accounting for 1.30% of the total number of shares of the Issuer.

  • Transmission of electricity,
  • Electricity distribution,
  • Heat production,
  • Heat distribution,
  • Logistics services,
  • Paper distribution.

Until the publication of this report, the number of shares held by Nemus Holding AB and directly by Mr Thomas Onstad increased totally by 300,000 shares while there was a decrease in the number of shares held indirectly by Mr Thomas Onstad via another entity than Nemus Holding AB. The total number of shares held directly and indirectly by Mr Thomas Onstad and his share in the share capital and in the overall number of votes has not changed versus 30 June 2017.

The parent company of the Arctic Paper Group is Incarta Development S.A.

The duration of the Company is indefinite.

2. Composition of the Group

The Group is composed of Arctic Paper S.A. and the following subsidiaries:

Group's interest in the equity of the
Unit Registered office Group profile subsidiary entities
28 August 30 June 16 May 31 December
2017 2017 2017 2016
Arctic Paper Kostrzyn S.A. Poland, Fabryczna 1,
66-470 Kostrzyn nad Odrą
Paper production 100% 100% 100% 100%
Arctic Paper Munkedals AB Sweden, SE 455 81 Munkedal Paper production 100% 100% 100% 100%
Arctic Paper Mochenwangen GmbH Germany, Fabrikstrasse 62,
DE-882, 84 Wolpertswende
Paper production 99,74% 99,74% 99,74% 99,74%
Arctic Paper Grycksbo AB Sweden, Box 1, SE 790 20 Grycksbo Paper production 100% 100% 100% 100%
Arctic Paper UK Limited United Kingdom, Quadrant House,
47 Croydon Road, Caterham, Surrey
Trading company 100% 100% 100% 100%
Arctic Paper Baltic States SIA Latvia, K. Vardemara iela 33-20,
Riga LV-1010
Trading company 100% 100% 100% 100%
Arctic Paper Deutschland GmbH Germany, Am Sandtorkai 72, 20457
Hamburg
Trading company 100% 100% 100% 100%
Arctic Paper Benelux S.A. Belgium, Ophemstraat 24,
B-3050 Oud-Heverlee
Trading company 100% 100% 100% 100%
Arctic Paper Schweiz AG Switzerland, Technoparkstrasse 1,
8005 Zurich
Trading company 100% 100% 100% 100%
Arctic Paper Italia srl Italy, Via Cavriana 7, 20 134 Milan Trading company 100% 100% 100% 100%
Arctic Paper Ireland Limited Irlandia, 4 Rosemount Park Road,
Dublin 11
Spółka zlikwidowana - - - -
Arctic Paper Danmark A/S Denmark, Ørestads Boulevard 73
2300 Copenhagen
France, 43 rue de la Breche aux
Trading company 100% 100% 100% 100%
Arctic Paper France SAS Loups, Trading company 100% 100% 100% 100%
Arctic Paper Espana SL 75012 Paris
Spain, Avenida Diagonal 472-474,
9-1 Barcelona
Trading company 100% 100% 100% 100%
Arctic Paper Papierhandels GmbH Austria, Hainborgerstrasse 34A,
A-1030 Wien
Trading company 100% 100% 100% 100%
Arctic Paper Polska Sp. z o.o. Poland, Biskupia 39,
04-216 Warszawa
Trading company 100% 100% 100% 100%
Arctic Paper Norge AS Norway, Rosenholmsveien 25,
NO-1414 Trollasen
Trading company 100% 100% 100% 100%
Arctic Paper Sverige AB Sweden, Kurodsvagen 9,
451 55 Uddevalla
Trading company 100% 100% 100% 100%
Arctic Paper East Sp. z o.o. Poland, Fabryczna 1,
66-470 Kostrzyn nad Odrą
Trading company 100% 100% 100% 100%
Group's interest in the equity of the
Unit Registered office Group profile subsidiary entities
28 August 30 June 16 May 31 December
2017 2017 2017 2016
Arctic Paper Investment GmbH * Germany, Fabrikstrasse 62, Activities of holding 100% 100% 100% 100%
DE-882, 84 Wolpertswende companies
Arctic Paper Finance AB Sweden, Box 383, 401 26 Göteborg Activities of holding
companies
100% 100% 100% 100%
Germany, Fabrikstrasse 62, Activities of holding
Arctic Paper Verwaltungs GmbH * DE-882, 84 Wolpertswende companies 100% 100% 100% 100%
Arctic Paper Immobilienverwaltung Germany, Fabrikstrasse 62, Activities of holding 94,90%
GmbH&Co. KG* DE-882, 84 Wolpertswende companies 94,90% 94,90% 94,90%
Arctic Paper Investment AB ** Sweden, Box 383, 401 26 Göteborg Activities of holding
companies
100% 100% 100% 100%
EC Kostrzyn Sp. z o.o. Poland, ul. Fabryczna 1,
66-470 Kostrzyn nad Odrą
Rental of properties and
machines and
equipment
100% 100% 100% 100%
Arctic Paper Munkedals Kraft AB Sweden, 455 81 Munkedal Production of hydropower 100% 100% 100% 100%
Rottneros AB Sweden, Sunne Activities of holding
companies
51,27% 51,27% 51,27% 51,27%
Rottneros Bruk AB Sweden, Sunne Pulp production 51,27% 51,27% 51,27% 51,27%
Utansjo Bruk AB Sweden, Harnösand Non-active company 51,27% 51,27% 51,27% 51,27%
Vallviks Bruk AB Sweden, Söderhamn Pulp production 51,27% 51,27% 51,27% 51,27%
Rottneros Packaging AB Sweden, Stockholm Production of food
packaging
51,27% 51,27% 51,27% 51,27%
SIA Rottneros Baltic Latvia, Ventspils Procurement bureau 51,27% 51,27% 51,27% 51,27%

* - companies established for the purpose of the acquisition of Arctic Paper Mochenwangen GmbH

** - the company established for the purpose of the acquisition of Grycksbo Paper Holding AB

As at 30 June 2017 and as well as on the day hereof, the percentage of voting rights held by the Group in its subsidiaries corresponded to the percentage held in the share capital of those entities. All subsidiaries within the Group are consolidated under the full method from the day of obtaining control by the Group and cease to be consolidated from the day the control has been transferred out of the Group.

On 1 October 2012, Arctic Paper Munkedals AB purchased 50% shares in Kalltorp Kraft Handelsbolaget with its registered office in Trolhattan, Sweden. Kalltorp Kraft is involved in the production of energy in its hydro power plant. The purpose of the purchase was to implement the strategy of increasing its own energy potential. The shares in Kalltorp Kraft were recognised as a joint venture and measured with the equity method.

3. Management and supervisory bodies

3.1. Management Board of the Parent Entity

As at 30 June 2017, the Parent Entity's Management Board was composed of:

  • Per Skoglund President of the Management Board appointed on 27 April 2016 (appointed as a Member of the Management Board on 27 April 2011);
  • Małgorzata Majewska-Śliwa Member of the Management Board appointed on 27 November 2013;

In view of the end of the term of office of the current Management Board on 29 May 2017, the Supervisory Board at its meeting on 19 April 2017 approved a resolution on the appointment on 30 May 2017 of the Management Board for a new term of office composed as specified above.

Until the date hereof, there were no other changes to the composition of the Management Board of the Parent Company.

3.2. Supervisory Board of the Parent Entity

As at 30 June 2017, the Parent Entity's Supervisory Board was composed of:

  • Per Lundeen Chairman of the Supervisory Board appointed on 22 September 2016 (appointed to the Supervisory Board on 14 September 2016);
  • Roger Mattsson Deputy Chairman of the Supervisory Board appointed on 22 September 2016 (appointed to the Supervisory Board appointed on 16 September 2014);
  • Thomas Onstad Member of the Supervisory Board appointed on 22 October 2008;
  • Mariusz Grendowicz Member of the Supervisory Board appointed on 28 June 2012 (independent member);
  • Maciej Georg Member of the Supervisory Board appointed on 14 September 2016 (independent member).

Until the date hereof, there were no changes to the composition of the Supervisory Board of the Parent Company.

3.3. Audit Committee of the Parent Entity

As at 30 June 2017, the Parent Entity's Audit Committee was composed of:

  • Roger Mattsson Chairman of the Audit Committee appointed on 22 September 2016;
  • Per Lundeen Member of the Audit Committee appointed on 22 September 2016;
  • Mariusz Grendowicz Member of the Audit Committee appointed on 20 February 2013;
  • Maciej Georg Member of the Audit Committee appointed on 22 September 2016.

Until the date hereof, there were no changes in the composition of the Audit Committee of the Parent Company.

4. Approval of the financial statements

These interim abbreviated financial statements were approved for publication by the Management Board on 28 August 2017.

5. Basis of preparation of the consolidated financial statements

These interim abbreviated consolidated financial statements have been prepared in accordance with the International Financial Reporting Standards ("IFRS"), in particular in accordance with International Accounting Standard No. 34 and IFRS endorsed by the European Union ("EU IFRS").

These interim abbreviated consolidated financial statements have been presented in Polish zloty ("PLN") and all values are rounded to the nearest thousand (PLN '000) except as stated otherwise.

  1. Significant accounting principles (policies)

The accounting principles (policies) applied to prepare the abbreviated interim consolidated financial statements are compliant with those applied to the annual consolidated financial statements of the Group for the year ended on 31 December 2016.

6.1. New standards and interpretations that have been published and are not yet effective

The following standards and interpretations were issued by the International Accounting Standards Board (IASB) or the International Financial Reporting Interpretations Committee (IFRIC) but are not yet effective:

■ IFRS 15 Revenue from Contracts with Customers (issued on 28 May 2014), including amendments to IFRS 15 Effective date of IFRS 15 (issued on 11 September 2015) effective for financial years beginning on or after 1 January 2018,

The Management Board made an analysis of the agreements and because of their nature and lack of non-standard

6.2. Foreign currency translation

Transactions denominated in currencies other than the functional currency of the entity are translated into the presentation currency at the foreign exchange rate prevailing on the transaction date.

These consolidated financial statements have been prepared based on the assumption that the Group companies will continue as a going concern in the foreseeable future.

The interim abbreviated consolidated financial statements do not include all the information and disclosures required in the annual consolidated financial statements and should be read in conjunction with the Group's annual consolidated financial statements for the year ended on 31 December 2016.

The Group has not decided to adopted earlier any other standard, interpretation or amendment that was issued but is not yet effective.

provisions in the agreements the changes will not have a significant impact on the results of the Group.

■ IFRS 16 Leases (issued on 13 January 2016) – not yet endorsed by EU at the date of approval of these financial statements – effective for financial years beginning on or after 1 January 2019,

The Management Board considers the possible impact of the above-mentioned change on the accounting policies applied by the Group, but it does not expect that the introduction of the above-mentioned standard would have a significant impact on the Group.

On the balance sheet date, monetary assets and liabilities expressed in currencies other than the functional currency of the entity are translated into the functional currency using the mean foreign exchange rate prevailing for the presentation currency as at the end of the reporting period. Foreign exchange differences from translation are recognised under financial income or financial expenses or are capitalised as cost of assets, as defined in the accounting policies. Nonmonetary foreign currency assets and liabilities recognised at historical cost are translated at the historical foreign exchange rates prevailing on the transaction date. Non-monetary foreign currency assets and liabilities recognised at fair value are translated into PLN using the rate of exchange prevailing on the date of revaluation to fair value.

The functional currencies of the foreign subsidiaries are EUR, SEK, DKK, NOK, GBP and CHF. As on the balance sheet date, the assets and liabilities of those subsidiaries are translated into the presentation currency of the Group (PLN) at The following exchange rates were used for book valuation purposes:

the rate of exchange prevailing on the balance sheet date and their income statements are translated using the average weighted exchange rates for the relevant reporting period. The FX differences on translation are recognised in other total comprehensive income and cumulated in a separate equity item. On disposal of a foreign operation, the cumulative amount of the deferred exchange differences recognised in equity and relating to that particular foreign operation shall be recognised in the profit and loss account.

Exchange differences on loans treated in compliance with IAS 21 as investments in subsidiaries are recognised in the consolidated financial statements in other total comprehensive income.

30 June 2017 31 December 2016
USD 3,7062 4,1793
EUR 4,2265 4,4240
SEK 0,4379 0,4619
DKK 0,5684 0,5915
NOK 0,4430 0,4868
GBP 4,8132 5,1445
CHF 3,8667 4,1173

Mean foreign exchange rates for the reporting periods are as follows:

01.01 - 30.06.2017 01.01 - 30.06.2016
USD 3,9473 3,9139
EUR 4,2706 4,3683
SEK 0,4452 0,4698
DKK 0,5743 0,5864
NOK 0,4659 0,4638
GBP 4,9632 5,6072
CHF 3,9679 3,9854

6.3. Data comparability/Previous years' mistake adjustment

Due to the incorrect presentation of costs in previous years, the presentation was changed to the internal selling expenses and selling expenses and overheads in the consolidated profit and loss account for the period of 3 and 6 months ended on 30 June

2016 by increasing the selling expenses by PLN 26,370 thousand and PLN 54,224 thousand respectively and increasing the overheads by PLN 5,787 thousand and PLN 10,774 thousand respectively and decreasing the internal selling expenses by PLN 32,157 thousand and PLN 65,001 thousand respectively.

In H1 2017 there were no other changes that would result in changes to the comparable data.

7. Seasonality

The Group's activities are not of seasonal nature. Therefore the results presented by the Group do not change significantly during the year.

8. Information on business segments

The principal continuing operations of the Group are paper production which is conducted in Paper Mills belonging to the Group and pulp production in two Pulp Mills. The presentation of the segments covers the continuing activities of the Arctic Paper Group.

The Group identifies four business segments:

  • Uncoated paper paper for printing or other graphic purposes, including wood-free and wood-containing paper. Uncoated wood-free paper may be produced from various types of pulp, with different filler content, and can undergo various finishing processes, such as surface sizing and calendering. Two main categories of this type of paper are graphic paper (used for example for printing books and catalogues) and office papers (for instance, photocopy paper); however, the Group currently does not produce office paper. Uncoated wood paper from mechanical pulp intended for printing or other graphic purposes. This type of paper is used for printing magazines with the use of rotogravure or offset printing techniques.
  • Coated paper coated wood-free paper for printing or other graphic purposes, one-side or two-side coated with mixtures containing mineral pigments, such as china clay, calcium carbonate, etc. The coating process can involve different methods, both on-line and off-line, and can be supplemented by super-calendering to ensure a smooth surface. Coating improves the printing quality of photographs and illustrations.

■ Pulp – fully bleached sulphate pulp and unbleached sulphate pulp which is used mainly for the production of printing and writing papers, cardboard, toilet paper and white packaging paper as well as chemi thermo mechanical pulp (CTMP) and groundwood which are used mainly for production of printing and writing papers.

■ Other – the segment contains the results of Arctic Paper S.A. and Arctic Paper Finance AB business operations.

The split of operating segments into the uncoated and coated paper segments is due to the following factors:

  • Demand for products and their supply as well as the prices of products sold in the market are affected by key operational factors for each segment, such as e.g. the production capacity level in the specific paper segment,
  • The key operating parameters such as inflow of orders or the level of production costs are determined by the factors that are similar for each paper segment,
  • The products manufactured at the Paper Mills operated by the Group may (with certain restrictions) be allocated to production in other entities within the same paper segment which to a certain extent distorts the financial results generated by each Paper Mill,
  • The results of the Arctic Paper Group are under the pressure of global market trends with respect to the prices of paper and core raw materials, in particular of pulp, and to a lesser extent are subject to the specific conditions of production entities.

Every month, on the basis of internal reports received from companies (apart from companies of the Rottneros Group), the results in each operating segment are analysed by the management of the Group. The financial results of companies in the Rottneros Groups are analysed on the basis of quarterly financial results published on the websites of Rottneros AB.

The operating results are measured primarily on the basis of EBITDA calculated by adding depreciation/amortisation and impairment charges to tangible fixed assets and intangible assets to profit (loss) on operations, in each case in compliance with EU IFRS. In accordance with EU IFRS, EBITDA is not a metric of operating profit (loss), operational results or liquidity. EBITDA is a metric that the Management Board uses to manage the operations.

Transactions between segments are concluded at arms' length like between unrelated entities.

The table below presents data concerning revenues and profit as well as certain assets and liabilities split by segments of the Group for the period of 6 months ended on 30 June 2017 and as at 30 June 2017.

Six-month period ended on 30 June 2017 and as at 30 June 2017

Uncoated Coated Pulp Other Total Exclusions Total continuing
operations
Revenues
Sales to external customers 757 219 331 004 388 765 - 1 476 989 - 1 476 989
Sales between segments - 10 629 31 550 22 380 64 559 (64 559) -
Total segment revenues 757 219 341 633 420 316 22 380 1 541 548 (64 559) 1 476 989
Result of the segment
EBITDA 67 246 (1 096) 74 357 (1 095) 139 411 648 140 059
Interest income 233 25 - 3 178 3 436 (3 213) 222
Interest expense (2 239) (2 154) (223) (7 729) (12 345) 2 280 (10 065)
Depreciation/amortisation (28 132) (11 770) (22 786) (225) (62 912) - (62 912)
FX gains and other financial income
FX losses and other financial
2 207 517 445 49 664 52 833 (47 690) 5 143
expenses (1 886) (908) (3 785) (3 129) (9 709) 2 813 (6 895)
Gross profit 37 429 (15 386) 48 009 40 663 110 714 (45 163) 65 552
Assets of the segment 863 587
-
246 835
-
567 149
-
393 550
-
2 071 122
-
(428 694)
-
1 642 428
-
Liabilities of the segment 378 320
-
-
344 797
-
-
161 147
-
-
366 711
-
-
1 250 975 (343 015) 907 960
Capital expenditures (27 438) (3 566) (44 525) (187) (75 716) - (75 716)
Interests in joint ventures 876 - - - 876 - 876

■ Revenues from inter-segment transactions are eliminated on consolidation.

■ The results of the segments do not cover financial income (PLN 5,366 thousand of which PLN 222 thousand is interest income) and financial expenses (PLN 16,961 thousand of which PLN 10,065 thousand is interest expense), depreciation/amortisation (PLN 62,912 thousand), and income tax liability (PLN -15,652 thousand). However, segment result includes inter-segment loss (PLN -648 thousand).

■ Assets and liabilities of segments do not contain any deferred income tax (asset: PLN 37,938 thousand), provision: PLN 26,354 thousand), since those items are managed at the Group level. Segment assets do not also include investments in companies

The table below presents data concerning revenues and profit as well as certain assets and liabilities split by segments of the Group for the period of 3 months ended on 30 June 2017 and as at 30 June 2017.

Three month period ended on 30 June 2017 and on 30 June 2017

operating in the Group.

Uncoated Coated Pulp Other Total Exclusions Total continuing
operations
Revenues
Sales to external customers 352 661 160 507 189 919 - 703 087 - 703 087
Sales between segments - 4 461 15 750 11 738 31 949 (31 949) -
Total segment revenues 352 661 164 968 205 669 11 738 735 036 (31 949) 703 087
Result of the segment
EBITDA 29 689 (2 650) 37 976 (1 461) 63 554 1 007 64 561
Interest income 145 15 0 1 460 1 620 (1 497) 123
Interest expense (1 145) (930) (223) (3 685) (5 983) 1 018 (4 964)
Depreciation/amortisation (13 991) (5 747) (11 681) (116) (31 535) - (31 535)
FX gains and other financial income 1 623 (132) 445 42 544 44 481 (45 948) (1 467)
FX losses and other financial
expenses (852) (445) (1 966) (1 931) (5 193) 1 117 (4 076)
Gross profit 15 469 (9 888) 24 552 36 811 66 943 (44 302) 22 641
Assets of the segment 863 587
-
246 835
-
567 149
-
393 550
-
2 071 122
-
(428 694)
-
1 642 428
-
Liabilities of the segment 378 320 344 797 161 147 366 711 1 250 974 (343 015) 907 959
Capital expenditures (16 945) (2 287) (25 425) (187) (44 843) - (44 843)
Interests in joint ventures 876 - - - 876 - 876

■ Revenues from inter-segment transactions are eliminated on consolidation.

  • The results of the segments do not cover financial income (PLN -1,344 thousand of which PLN 123 thousand is interest income) and financial expenses (PLN 9,041 thousand of which PLN 4,964 thousand is interest expense), depreciation/amortisation (PLN 31,535 thousand), and income tax liability (PLN -7,823 thousand). However, segment result includes inter-segment loss (PLN -1,007 thousand).
  • Assets and liabilities of segments do not contain any deferred income tax (asset: PLN 37,938 thousand), provision: PLN 26,354 thousand), since those items are managed at the Group level. Segment assets do not also include investments in companies operating in the Group.

The table below presents data concerning revenues and profit as well as certain assets and liabilities split by segments of the Group for the period of 6 months ended on 30 June 2016 and as at 31 December 2016.

Six-month period ended on 30 June 2016 and as at 31 December 2016

Continuing operations
Uncoated Coated Pulp Other Total Exclusions Total continuing
operations
Revenues
Sales to external customers 774 396 355 005 370 424 - 1 499 825 - 1 499 825
Sales between segments 23 9 835 26 522 19 659 56 038 (56 038) -
Total segment revenues 774 419 364 840 396 946 19 659 1 555 863 (56 038) 1 499 825
Result of the segment
EBITDA 69 338 (9 812) 74 324 726 134 576 (212) 134 364
Interest income 3 621 21 - 944 4 586 (4 437) 150
Interest expense (6 297) (3 468) - (5 566) (15 331) 3 776 (11 555)
Depreciation/amortisation (25 974) (13 881) (19 231) (197) (59 282) - (59 282)
FX gains and other financial income 66 - 470 39 436 39 972 (39 503) 469
FX losses and other financial
expenses (4 724) (1 383) (1 879) (2 446) (10 432) 401 (10 031)
Gross profit (loss) 36 031 (28 522) 53 684 32 897 94 089 (39 975) 54 115
Assets of the segment 913 758 278 235 563 672 399 241 2 154 906
-
(433 476)
-
1 721 430
Liabilities of the segment 425 011 360 848 150 118 411 150 1 347 127
-
(349 886) 997 240
Capital expenditures (17 174) (831) (44 956) (36) (62 996) - (62 996)
Interests in joint ventures 924 - - - 924 - 924

■ Revenues from inter-segment transactions are eliminated on consolidation.

  • The results of the segments do not cover financial income (PLN 619 thousand of which PLN 150 thousand is interest income) and financial expenses (PLN 21,586 thousand of which PLN 11,555 thousand is interest expense), depreciation/amortisation (PLN 59,282 thousand) and income tax liability (PLN -17,442 thousand). However, segment results include inter-segment sales profit (PLN 212 thousand).
  • Assets and liabilities of segments do not contain any deferred income tax (asset: PLN 35,034 thousand), provision: PLN 11,851 thousand), since those items are managed at the Group level. Segment assets do not also include investments in companies operating in the Group.

The table below presents data concerning revenues and profit as well as certain assets and liabilities split by segments of the Group for the period of 3 months ended on 30 June 2016 and as at 31 December 2016.

Three month period ended on 30 June 2016 and on 31 December 2016

Continuing Operations
Uncoated Coated Pulp Other Total Exclusions Total continuing
operations
Revenues
Sales to external customers 366 643 172 909 181 713 - 721 265 - 721 265
Sales between segments 17 4 209 12 989 9 750 26 965 (26 965) -
Total segment revenues 366 660 177 118 194 702 9 750 748 230 (26 965) 721 265
Result of the segment
EBITDA 35 180 (5 600) 34 324 -414 63 490 205 63 695
Interest income 1 692 5 0 497 2 195 (2 139) 56
Interest expense (3 150) (1 802) - (2 682) (7 634) 2 079 (5 554)
Depreciation/amortisation (13 040) (6 966) (9 882) (102) (29 990) - (29 990)
FX gains and other financial income (172) (370) 470 39 261 39 188 (38 843) 345
FX losses and other financial
expenses (3 583) (1 166) (943) (2 068) (7 759) (353) (8 112)
Gross profit (loss) 16 927 (15 898) 23 969 34 492 59 490 (39 051) 20 439
Assets of the segment 913 758
-
278 235
-
563 672
-
399 241
-
2 154 906
-
(433 476)
-
1 721 430
-
Liabilities of the segment 425 011
579 629
360 848
358 490
150 118
148 863
411 150
260 669
1 347 127
1 198 788
(349 886) 997 240
Capital expenditures (9 934) (679) (26 698) (15) (37 325) - (37 325)
Interests in joint ventures 924 - - - 924 - 924

■ Revenues from inter-segment transactions are eliminated on consolidation.

■ The results of the segments do not cover financial income (PLN 401 thousand of which PLN 56 thousand is interest income) and financial expenses (PLN 13,667 thousand of which PLN 5,554 thousand is interest expense), depreciation/amortisation (PLN 29,990 thousand), and income tax liability (PLN -8,474 thousand). However, segment result includes inter-segment loss (PLN -205 thousand).

■ Assets and liabilities of segments do not contain any deferred income tax (asset: PLN 35,034 thousand), provision: PLN 11,851 thousand), since those items are managed at the Group level. Segment assets do not also include investments in companies operating in the Group.

9. Discontinued operations

On 28 July 2015 the Management Board of Arctic Paper S.A. announced a Profitability Improvement Programme of the Group aimed at reducing the operating costs primarily by establishing shared service centres for Group companies, implementation of individual profitability improvement programmes in facilities and an audit of the costs of services provided by external entities.

At the same time, the Management Board of Arctic Paper announced that it had started an active search for an investor for the Arctic Paper Mochenwangen facility and in parallel analysed the possibility to take measures for further reduction of losses generated by the Paper Mill, including those relating to the discontinuation of operations. Due to the material significance of the part of the business pursued by AP Mochenwangen and the companies set up to acquire the Paper Mill and due to their operational and geographic separation, the Management Board treated the operations of the Mochenwangen Group as discontinued operations as at 31 December 2015. The Mochenwangen Group includes: Arctic Paper Mochenwangen GmbH, Arctic Paper Investment GmbH, Arctic Paper Verwaltungs GmbH and Arctic Paper Immobilienverwaltung GmbH Co&KG. As a result, the assets and liabilities of the Mochenwangen Group were presented as assets directly related to discontinued operations and liabilities directly related to discontinued operations respectively as at 30 June 2017 and 31 December 2016 while the revenues and expenses of the Group were presented as profit (loss) on discontinued operations in the consolidated profit and loss account for the period of 3 and 6 months ended on 30 June 2017 and as at 30 June 2016.

In view of a continued search for an investor for the factory of Arctic Paper Mochenwangen or its individual assets, the Management Board decided to treat the operations of the Mochenwangen Group as discontinued activities as at 30 June 2017. It is not the intention of the Management Board that the assets relating to the discontinued operations are sold individually.

The tables below present the corresponding financial data on the discontinued operations:

Consolidated semi-annual report for six months ended on 30 June 2017
Interim abbreviated consolidated financial statements for six months ended on 30 June 2017 PLN thousand
6-month period 6-month period
ended on ended on
Revenues and expenses of discontinued operations 30 June 2017 30 June 2016
(unaudited) (unaudited)
Revenues from sales of goods - 17 945
Costs of sales (1 379) (21 125)
Gross profit / (loss) on sales (1 379) (3 180)
Selling and distribution costs (16) (2 542)
Administrative expenses (2 772) (2 961)
Other operating income 730 3 294
Other operating expenses (572) (1 778)
Operating profit (loss) (4 009) (7 168)
Financial income 0 79
Financial expenses (9) (245)
Gross profit (loss) (4 017) (7 334)
Income tax 15 993
Profit (loss) from discontinued operations (4 003) (6 340)
Cumulated other comprehensive income related to discontinued operations
FX differences on translation of foreign operations 387 (227)
Actuarial profit/loss - -
387 (227)
Earnings per share:
– basic profit/(loss) from discontinued operations attributable to the shareholders of the
Parent Entity (0,06) (0,09)
– diluted profit from discontinued operations attributable to the shareholders of the Parent
Entity (0,06) (0,09)
Net assets related to discontinued operations As at 30 June 2017 As at 31 December 2016
(unaudited) (audited)
Assets related to discontinued operations
Inventories and other tangible assets 10 114 10 618
Trade and other receivables 292 230
Corporate income tax receivables 123 128
Other financial assets 380 398
Cash and cash equivalents 554 1 320
11 462 12 694
Liabilities directly related to the discontinued operations
Provisions 13 940 15 406
Trade and other payables 4 940 2 435
Income tax liability 101 106
Accruals and deferred income 144 142
19 126 18 088
Net assets related to discontinued operations (7 663) (5 394)
6-month 6-month
period ended period ended
Cash flows related to discontinued operations 30 June 2017 30 June 2016
Net cash flows from operating activities (2 337) (16 934)
Net cash flows from investing activities - 275
Net cash flows from financing activities 1 623 17 299
Increase / (decrease) in cash and cash equivalents (714) 639
Net FX differences (51) 49
Cash and cash equivalents at the beginning of the period 1 320 1 051
Cash and cash equivalents at the end of the period 554 1 739

10. Income and costs

10.1. Revenues from sales of goods

In H1 2017, revenues from sale of products amounted to PLN 1,476,989 thousand which was a decrease as compared to the equivalent period of the previous year (by PLN 22,836 thousand, mainly due to decreases of the mean exchange rates of EUR, SEK, GBP, DKK, NOK and CHF versus PLN as compared to 2016. Sales revenues from paper amounted to PLN 1,088,224 thousand (336 thousand tons) while for pulp sales – PLN 388,765 thousand (185 thousand tons). In H1 2016, paper sales revenues amounted to PLN 1,129,401 thousand (332 thousand tons) while for pulp sales – PLN 370,424 thousand (173 thousand tons).

Paper sales revenues in Q2 of 2017 amounted to PLN 703,087 thousand which was a decrease as compared to the equivalent period of the previous year by PLN 18,178. Sales revenues from paper amounted to PLN 513,168 thousand (160 thousand tons) while for pulp sales – PLN 189,919 thousand (91 thousand tons). In Q2 2016, sales revenues from paper amounted to PLN 539,552 thousand (160 thousand tons) while for pulp sales – PLN 181,713 thousand (87 thousand tons).

10.2. Costs of sales

In H 2017, costs of sales of products amounted to PLN 1,180,848 thousand which was a decrease as compared to the equivalent period of the previous year by PLN 29,120 thousand. The decrease of internal selling costs was primarily due to reduced costs of pulp consumption denominated in PLN (due to the lower purchase price as a result of more advantageous negotiated commercial terms and conditions).

In Q2 2017, costs of sales amounted to PLN 561,585 thousand which was a decrease as compared to the equivalent period of the previous year by PLN 20,700 thousand.

10.3. Selling and distribution costs

Selling and distribution costs amounted to PLN 177,774 thousand in H1 2017 which was a decrease as compared to the equivalent period of the previous year by PLN 3,621 thousand. The core component of the selling expenses is the cost of transport of finished products.

Selling and distribution costs amounted to PLN 85,866 thousand in Q2 2017 which was a decrease as compared to the equivalent period of the previous year by PLN 3,275 thousand.

10.4. Administrative expenses

Administrative expenses amounted to PLN 48,739 thousand in H1 2017 which was an increase as compared to the equivalent period of the previous year by PLN 3,384 thousand. The overheads cover primarily the expenses related to the services provided to the Group by external consultants.

Administrative expenses amounted to PLN 26,109 thousand in Q2 2017 which was a decrease as compared to the equivalent period of the previous year by PLN 1,690 thousand.

10.5. Other operating income

Other operating income totalled PLN 22,278 thousand in H1 2017 which was a decrease as compared to the equivalent period of the previous year by PLN 16,674 thousand. Other operating income consists mainly of income from heat and electricity sales as well as income from sales of other materials. The lower value of other operating revenues in the current period was due mainly to lower sales of other materials and energy.

Other operating income amounted to PLN 9,342 thousand in Q2 2017 which was a decrease as compared to the equivalent period of the previous year (by PLN 11,161 thousand).

10.6. Other operating expenses

Other operating expenses totalled PLN 14,759 thousand in H1 2017 which was a decrease as compared to the equivalent period of the previous year (by PLN 12,220 thousand).

The other operating expenses comprised mainly the costs of electricity and heat sales as well as the costs of other materials sold. The lower other operating expenses in H1 2017 were affected primarily by the internal costs of other materials sold.

10.7. Financial income and financial expenses

In H1 2017, financial income and expenses amounted to PLN 5,366 thousand and PLN 16,961 thousand respectively which was an increase of income as compared to the equivalent period of the previous year by PLN 4,747 thousand and a growth of expenses by PLN 4,625 thousand.

The changes to financial income and expenses were primarily due to the amount of net FX differences. In H1 2017, the Group recorded a surplus of FX profit over FX losses of PLN 4,700 thousand (financial income). In the equivalent period of Other operating expenses amounted to PLN 5,842 thousand in Q2 2017 which was a decrease as compared to the equivalent period of the previous year (by PLN 6,377 thousand).

2016, the Group recorded a surplus of FX losses over FX profit of PLN 6,127 thousand (financial expenses).

In Q2 2017, financial income and financial expenses amounted to PLN -1,344 thousand and PLN 9,041 thousand respectively which was a decrease of income as compared to the equivalent period of the previous year by PLN 1,745 thousand and a growth of expenses by PLN 4,626 thousand. The negative financial income in Q2 2017 was due to the net presentation of FX differences – lower FX profit/gains for 6 months of 2017 than the value of FX profit/gains for Q1 2017.

11. Cash and cash equivalents

For the purposes of the interim abbreviated consolidated cash flow statement, cash and cash equivalents include the following items:

As at 30 June 2017 As at 30 June 2016
(unaudited) (unaudited)
Cash in bank and on hand 97 764 118 808
Short-term deposits - -
Cash in transit 3 057 5 411
Cash and cash equivalents in the consolidated balance sheet 100 821 124 219
Cash in bank and on hand attributable to discontinued operations 554 1 739
Cash and cash equivalents in the consolidated cash flow statement 101 375 125 958

11.1. Reasons of differences between book value changes to certain items and items in the consolidated cash flow statement

The reasons of differences between book value changes to certain items and items in the consolidated cash flow statement are presented in the tables below:

Consolidated semi-annual report for six months ended on 30 June 2017

Interim abbreviated consolidated financial statements for six months ended on 30 June 2017 PLN thousand

6-month-period 6-month-period
ended on ended on
30 June 2017 30 June 2016
Increase / decrease in receivables and other non-financial assets
Book change in receivables and other non-financial assets 2 554 (41 402)
Book change in other financial assets long term without derivatives 667 4 706
Discontinued operations (62) 12 877
Differences on translation (13 434) (4 659)
Increase / decrease receivables and other non-financial assets disclosed in the
consolidated cash flow statement (10 275)
-
(28 478)
-
Change to inventories
Book change to inventories 20 936 12 370
Discontinued operations 504 16 690
Differences on translation (14 506) 3 879
Change to inventories disclosed in the consolidated cash flow statement 6 934 32 939
Increase /(decrease) in liabilities except for loans, borrowings, bonds and other financial
liabilities
Book increase /decrease in liabilities except for loans and borrowings (35 352) (58 088)
Discontinued operations 2 506 (12 173)
Differences on translation 13 313 (4 532)
Increase / decrease in liabilities except for loans, borrowings, bonds and other financial (19 533) (74 793)
liabilities disclosed in the consolidated cash flow statement
6-month-period 6-month-period
ended on ended on
30 June 2017 30 June 2016
Change in accruals and prepayments
Book change in accruals and prepayments (10 472) (5 711)
Discontinued operations 2 (1 189)
Differences on translation 3 737 (1 474)
(6 733) (8 374)
Change in accruals and prepayments disclosed in the consolidated cash flow statement
Change in provisions
Book change in provisions (4 211) 1 742
Discontinued operations (1 465) (27 372)
Differences on translation 4 950 (2 563)
Change in provisions disclosed in the consolidated cash flow statement (727) (28 193)
Wpływy ze sprzedaży udziałów niekontrolujących
Increase in tangible assets accorting to table of movements (77 235) (59 286)
Increase in intangible assets accorting to table of movements (11 557) (13 921)
Financial leasing 209 -
Cogeneration certificates 12 868 9 843
Change in valuation of emmission rights - 368
Discontinued operations - (323)

12. Dividend paid and proposed

12.1. Dividend disbursed and proposed to be disbursed by Arctic Paper S.A.

Dividend is paid based on the net profit disclosed in the standalone annual financial statements of Arctic Paper SA after covering losses carried forward from the previous years.

In accordance with provisions of the Code of Commercial Companies, the parent entity is obliged to establish reserve capital to cover potential losses. At least 8% of the profit for the financial year disclosed in the standalone financial statements of the parent company should be transferred to the category of capital until the capital has reached the amount of at least one third of the share capital of the parent entity. The use of reserve capital and reserve funds is determined by the General Meeting; however, a part of reserve capital equal to one third of the share capital can be used solely to cover the losses disclosed in the standalone financial statements of the parent entity and cannot be distributed to other purposes.

As on the date hereof, the Company had no preferred shares.

The possibility of disbursement of potential dividend by the Company to its shareholders depends on the level of payments received from its subsidiaries. The risk associated with the Company's ability to disburse dividend was described in the part "Risk factors" of the annual report for 2016.

In connection with the term and revolving loan agreements signed on 9 September 2016, agreements related to the bond issue pursuant to which on 30 September 2016 the Company issued bonds and the intercreditor agreement, the possibility of the Company to pay dividend is subject to satisfying certain financial ratios by the Group in two periods preceding such distribution (as the term is defined in the term and revolving loan agreements) and no occurrence of any events of default (as defined in the term and revolving loan agreements).

The Company's General Meeting held on 09 June 2017 did not make any decision on dividend disbursement.

12.2. Dividend disbursed by Rottneros AB

At the General Meeting of Rottneros AB of 16 May 2017 adopted a resolution on dividend distribution of SEK 0.40 per share. The dividend was disbursed to Arctic Paper S.A. and to the non-controlling shareholders of Rottneros AB in the total amount of PLN 13 million (SEK 31 million).

13. Income tax

13.1. Tax liability

The main items of tax liability for the period of 3 months and 6 months ended on 30 June 2017 and for the equivalent period of the previous year are as follows:

3-month period
ended on
30 June 2017
(unaudited)
6-month period
ended on
30 June 2017
(unaudited)
3-month period
ended on
30 June 2016
(unaudited)
6-month period
ended on
30 June 2016
(unaudited)
Consolidated profit and loss account
Current income tax
Current income tax liability (104) (3 060) (1 136) (2 339)
Adjustments related to current income tax from previous years - - - -
Deferred income tax
Resulting from the establishment and reversal of temporary differences (7 719) (12 592) (7 338) (15 103)
Tax liability on continuing operations disclosed in the consolidated profit and
loss account
(7 823) (15 652) (8 474) (17 442)
Consolidated statement of changes in equity
Current income tax
Tax effects of the costs of increase of share capital - - - -
Tax benefit (tax liability) recognised in equity - - - -
Consolidated statement of total comprehensive income
Deferred income tax
Deferred income tax on the measurement of hedging instruments
(1 746) 2 660 (2 851) (2 765)
Reversal of deferred income tax assets originally recognised in equity - - - -
Tax benefit (tax liability) recognised in other comprehensive income (1 746) 2 660 (2 851) (2 765)

13.2. Deferred income tax asset/provision

Deferred income tax asset as at 30 June 2017 and 31 December 2016 was PLN 37,938 thousand and PLN 35,034 thousand respectively. The deferred income tax asset is recognised primarily in relation to tax losses that may be applied in future years and in connection with the acquisition of the Rottneros Group.

Deferred income tax liability as at 30 June 2017 and 31 December 2016 amounted to PLN 26,354 thousand and PLN 11,851 thousand respectively. Deferred income tax liability is recognised primarily with reference to the difference in the measurement of fixed assets largely from the acquisition of Arctic Paper Grycksbo and various periods of economic life applied for accounting and tax purposes. The increase of the deferred income tax provision is mainly a result of the increase of this provision for companies from the Rottneros Group.

14. Earnings/(loss) per share

Earnings/(loss) per share are established by dividing the net profit/(loss) for the reporting period attributable to the Company's ordinary shareholders by the weighted average number of ordinary shares outstanding in the reporting period.

Information regarding profit/(loss) and the number of shares which constituted the basis to calculate earnings/(loss) per share and diluted earnings/(loss) per share on continuing operations and overall operations is presented below:

3-month period 6-month period 3-month period 6-month period
ended on ended on ended on ended on
30 June 2017 30 June 2017 30 June 2016 30 June 2016
(unaudited) (unaudited) (unaudited) (unaudited)
Net profit / (loss) period from continuing operations
attributable to the shareholders of the Parent Entity 5 416 31 712 2 796 16 221
Net profit / (loss) period from discontinued operations
attributable to the shareholders of the Parent Entity
Net profit / (loss) attributable to the shareholders of the
(1 855) (4 003) (1 261) (6 340)
Parent Entity 3 561 27 709 1 535 9 881
Number of ordinary shares – A series 50 000 50 000 50 000 50 000
Number of ordinary shares – B series 44 253 500 44 253 500 44 253 500 44 253 500
Number of ordinary shares – C series 8 100 000 8 100 000 8 100 000 8 100 000
Number of ordinary shares – E series 3 000 000 3 000 000 3 000 000 3 000 000
Number of ordinary shares – F series 13 884 283 13 884 283 13 884 283 13 884 283
Total number of shares 69 287 783 69 287 783 69 287 783 69 287 783
Weighted average number of shares 69 287 783 69 287 783 69 287 783 69 287 783
Diluted weighted average number of ordinary shares 69 287 783 69 287 783 69 287 783 69 287 783
Profit (loss) per share (in PLN)
– basic earnings from the profit/(loss) for the period
attributable to the shareholders of the Parent Entity
– basic earnings profit/(loss) for the period from continuing
0,05 0,40 0,02 0,14
operations attributable to the shareholders of the Parent
Entity 0,08 0,46 0,04 0,23
Diluted profit (loss) per share (in PLN)
– from the profit/(loss) for the period attributable to the
shareholders of the Parent Entity 0,05 0,40 0,02 0,14
– from the profit/(loss) for the period from continuing
operations attributable to the shareholders of the Parent
Entity 0,08 0,46 0,04 0,23

15. Tangible fixed assets and intangible assets and impairment

15.1. Tangible fixed assets and intangible assets

The net value of fixed assets as at 30 June 2017 was PLN 767,334 thousand and it was by PLN 7,484 thousand lower than as at 31 December 2016. The value of tangible fixed assets acquired in the period under report was PLN 77,235 thousand (for the period of 6 months ended on 30 June 2016 it was PLN 59,286 thousand). The net value of sold or liquidated tangible fixed assets for the period of 6 months ended on 30 June 2016 was PLN 163 thousand (for the period of 6 months ended on 30 June 2016 it was PLN 335 thousand. Depreciation allowances for the period of 6 months ended on 30 June 2017 amounted to PLN 62,544 thousand (for the period of 6 months ended on 30 June 2016 they were PLN 58,932 thousand). Loss charges of the value of tangible fixed assets for the period of 6 months ended on 30 June 2016 was PLN 0 thousand (for the period of 6 months ended on 30 June 2016 they were PLN -0 thousand). FX differences amounted to PLN -22,012 thousand for the period of 6 months ended on 30 June 2017 (for the period of 6 months ended on 30 June 2016 they amounted to PLN +5,789 thousand).

The net value of intangible assets as at 30 June 2017 was PLN 52,181 thousand and it was by PLN 4,852 thousand lower than as at 31 December 2016. The value of intangible assets acquired in the period under report was PLN 11,557 thousand (for the period of 6 months ended on 30 June 2016 it was PLN 13,921 thousand). The net value of sold or liquidated intangible assets for the period of 6 months ended on 30 June 2016 was PLN 13,954 thousand (for the period of 6 months ended on 30 June 2016 it was PLN 12,559 thousand). Amortisation

15.2. Impairment of non-financial assets

An analysis of indications as at 30 June 2017 showed the need to perform impairment tests of non-financial fixed assets for AP Grycksbo as at 30 June 2017. The results of the test did not show any further impairment losses of these assets. As a result, the amount of the impairment charges as at 30 June 2017 was not changed as compared to the impairment charges as at 31 December 2016.

allowances for the period of 6 months ended on 30 June 2017 amounted to PLN 368 thousand) (for the period of 6 months ended on 30 June 2016 they were PLN 350 thousand). Impairment of assets for the period of 6 months ended on 30 June 2016 was PLN 0 thousand (for the period of 6 months ended on 30 June 2016 they were PLN 0 thousand). FX differences for the period of 6 months ended on 30 June 2017 amounted to PLN -2,087 thousand (for the period of 6 months ended on 30 June 2016 they were PLN +60 thousand).

Revenues from disposal of tangible fixed and intangible assets (without including revenues from the sale of co-generation certificates) in H1 2017 amounted to PLN 120 thousand (in H1 2016: PLN 720 thousand).

As at 31 December 2016, on the basis of annual data of the Rottneros Group, the Arctic Paper Group recognised an impairment of non-financial fixed assets of the Rottneros Group totalling PLN 4,151 thousand.

16. Inventories

As at 30 June 2017 As at 31 December 2016
(unaudited) (audited)
Materials (at purchase prices) 156 334 170 416
Production in progress (at manufacturing costs) 11 483 8 850
Finished products, of which:
At purchase price / manufacturing costs 167 665 179 960
At net realisable price 3 905 1 109
Advance payments for deliveries 29 18
Total inventories, at the lower of:
purchase price / manufacturing costs or net realisable price 339 416 360 353
Impairment charge to inventories 4 817 4 323
Total inventories before impairment charge 344 233 364 676

Net inventories as at 30 June 2017 amounted to PLN 339,416 thousand (as at 31 December 2016: PLN 360,353 thousand). As at 30 June 2017 impairment charges to inventories amounted to PLN 4,817 thousand (as at 31 December 2016: PLN 4,323 thousand). As at 30 June 2017 the inventories of finished products amounted to PLN 3,905 thousand were measured at the net realisable prices (as at 31 December 2016 the amount was PLN 1,109 thousand).

17. Trade and other receivables

As at 30 June 2017 As at 31 December 2016
(unaudited) (audited)
Trade receivables 315 695 307 580
VAT receivables 17 979 28 419
Other third party receivables 4 995 4 622
Other receivables from related entities 2 273 2 875
Total (net) receivables 340 942 343 496
Impairment charges to receivables 28 290 29 786
Gross receivables 369 232 373 282

The value of trade and other receivables amounted to PLN 340,942 thousand as at 30 June 2017 (31 December 2016: PLN 343,496 thousand), The drop of trade and other receivables was primarily due to the drop of VAT budget receivables as a result of lower purchases of tangible fixed assets in Q2 2017 than in Q4 2016 disclosed by the Paper and Pulp Mills.

The impairment charge to receivables amounted to PLN 28,290 thousand as at 30 June 2017 (31 December 2016: PLN 29,786 thousand).

18. Other non-financial and financial assets

Other short-term non-financial assets as at 30 June 2017 and as at 31 December 2016 amounted to PLN 14,398 thousand and PLN 16,492 thousand respectively. The item primarily covers deferred expenses and the changes are due to the changing values of such expenses.

Other long-term non-financial assets as at 30 June 2017 and as at 31 December 2016 amounted to PLN 1,470 thousand and PLN 1,548 thousand respectively.

Other short-term financial assets amounted to PLN 3,798 thousand as at 30 June 2017 and PLN 11,218 thousand as at

19. Interest-bearing loans and borrowings

In the period covered with these financial statements, the Group partly repaid its term loan and revolving loan under the loan agreement of 9 September 2016 with a bank consortium of PLN 6,585 thousand and PLN 41,244 thousand respectively. Additionally, over the period the Group increased its debt under the term loan to the bank consortium by PLN 16,398 thousand.

Additionally, the Group reduced its debt under the overdraft facility with Den Danske by PLN 6,233 thousand and increased its debt under the terms loans with the bank and with the Swedish Export Credit Corporation, totalling PLN 34,729 thousand.

In April 2017, the Group partly repaid its loan from the main shareholder of PLN 10,464 thousand (PLN 2,500 thousand thousand).

The other changes to loans and borrowings as at 30 June 2017, compared to 31 December 2016 result mainly from 31 December 2016. The item includes positive measurement of term contracts and the drop is due to lower positive measurement of forward contracts for the sale of pulp and purchase of electrical energy.

Other long-term financial assets as at 30 June 2017 amounted to PLN 9,009 thousand as at 31 December 2016 – PLN 10,913 thousand. The position covers positive measurement of term contracts, mainly forward contracts for the purchase of electrical energy.

balance sheet evaluation and payment of interest accrued as at 31 December 2016 and paid in Q1 2017.

The detailed conditions of new loan agreements and bond issues are specified in the annual consolidated financial statements for the year ended on 31 December 2016, note 32.2.

On 1 June 2017, cash pooling in EUR was activated within the Arctic Paper Group. The operation consists in pooling cash balances held by the individual system participants and setting them off with temporary shortages of funds with the other cash-pool participants. The solution is aimed at supporting effective cash management in the Group and minimising the costs of external funding sources by using the Group's own cash.

On 7 July 2017, Arctic Paper SA fully repaid the loan from the main shareholder of EUR 4,000 thousand with interest.

20. Other financial liabilities

As at 30 June 2017 other financial liabilities amounted to PLN 38,416 thousand (including long-term liabilities of PLN 27,632 thousand and short-term liabilities of PLN 10,784 thousand. As at 31 December 2016 other financial liabilities amounted to PLN 56,768 thousand (including long-term liabilities of PLN 30,082 thousand and short-term liabilities of PLN 26,686 thousand. Other financial liabilities include liabilities under lease contracts and negative measurement of hedging instruments. As at 31 December 2016, the other short-term financial liabilities covered also liabilities under factoring contracts of PLN 17,487 thousand. The repayment of the agreements in Q2 2017 resulted in a drop of the other short-term financial liabilities.

During the reporting period, the Group repaid a part of its liabilities under financial leasing of PLN 2,004 thousand.

21. Trade and other payables

The value trade and other payables amounted to PLN 364,375 thousand as at 30 June 2017 (as at 31 December 2016: PLN 399,727 thousand). The reduced value of the item versus the The differences in the amount of other financial liabilities as at 30 June 2017 versus 31 December 2016 are due primarily to the measurement of instruments hedging future currency buy/sell transactions, purchases of electricity and SWAP transactions.

end of the previous year was due to repayment of trade payables at Paper Mills and Pulp Mills.

22. Change in provisions

As at 30 June 2017 As at 31 December 2016
(unaudited) (audited)
Long-term provisions
Retirement provisions 84 788 88 928
Other provisions 1 314 1 385
86 102 90 313
Short-term provisions - -
Long-term provisions 86 102 90 313

The drop of long-term provisions in H1 2017 was due primarily from the translation of the provisions into the presentation currency – PLN.

23. Accruals and deferred income

Accruals and deferred income as at 30 June 2017 amounted to PLN 106,856 thousand including short-term accruals and deferred income of PLN 86,923 thousand. Accruals and deferred income as at 31 December 2016 amounted to PLN 119,422 thousand including short-term accruals and deferred income of PLN 98,4980 thousand. The main items of accruals and deferred income include government grants of PLN 22,362 thousand including long-term of PLN 19,933 thousand (31 December 2016: PLN 20,924 thousand) including longterm of PLN 20,924) and short-term employee liabilities, mainly related to holiday leaves that as at 30 June 2017 amounted to PLN 54,641 thousand (31 December 2016: PLN 65.084 thousand).

24. Share capital

As at As at
30 June 2017 31 December 2016
Share capital (unaudited) (audited)
series A ordinary shares of the nominal value of PLN 1 each 50 50
series B ordinary shares of the nominal value of PLN 1 each 44 254 44 254
series C ordinary shares of the nominal value of PLN 1 each 8 100 8 100
series E ordinary shares of the nominal value of PLN 1 each 3 000 3 000
series F ordinary shares of the nominal value of PLN 1 each 13 884 13 884
69 288 69 288
Registration date of capital increase Number Value in PLN
Ordinary issued and fully paid-up shares
Issued on 30 April 2008 2008-05-28 50 000 50 000
Issued on 12 September 2008 2008-09-12 44 253 468 44 253 468
Issued on 20 April 2009 2009-06-01 32 32
Issued on 30 July 2009 2009-11-12 8 100 000 8 100 000
Issued on 01 March 2010 2010-03-17 3 000 000 3 000 000
Issued on 20 December 2012 2013-01-09 10 740 983 10 740 983
Issued on 10 January 2013 2013-01-29 283 947 283 947
Issued on 11 February 2013 2013-03-18 2 133 100 2 133 100
Issued on 06 March 2013 2013-03-22 726 253 726 253
As at 30 June 2017 (unaudited) 69 287 783 69 287 783

25. Financial instruments

The Group holds the following financial instruments: cash, loans, borrowings and bonds, receivables, liabilities under financial leases, SWAP interest rate contracts, forward FX

contracts and FX options and forward contracts for the
purchase of electricity and sale of pulp.

25.1. Fair value of each class of financial instruments

The table below presents a comparison of the book value and fair value of all financial instruments held by the Group, split into each class and categories of assets and liabilities:

Book value Fair value
Category in As at As at As at As at
compliance with 30 June 31 December 30 June 31 December
IAS 39 2017 2016 2017 2016
Financial assets
Trade and other receivables L&R 322 963 315 077 322 963 315 077
Hedging instruments 6 594 16 040 6 594 16 040
Other financial assets (net of loans and hedging instruments) L&R 6 213 6 092 6 213 6 092
Cash and cash equivalents FVTPL 100 821 130 157 100 821 130 157
Financial liabilities
Interest-bearing bank loans and borrowings and bonds, of
which: OFL 312 004 330 831 312 004 330 831
- long-term OFL 260 547 275 464 260 547 275 464
- short-term OFL 51 457 55 367 51 457 55 367
Liabilities under financial leases and rental contracts with
purchase options, of which 30 867 34 388 30 867 34 388
- long-term 26 757 30 082 26 757 30 082
- short-term 4 110 4 306 4 110 4 306
Trade payables and other financial liabilities OFL 343 717 372 935 343 717 372 935
Hedging instruments 7 368 4 699 7 368 4 699

Abbreviations used:

UdtW – Financial assets kept until maturity

FVTPL – Financial assets/liabilities measured at fair value through profit and loss account

L&R – Loans and receivables

DDS – Financial assets available for sale

OFL – Other financial liabilities measured at amortised cost

The hierarchy of the fair value of financial instruments held by the Group as at 30 June 2017 and as at 31 December 2016:

Consolidated semi-annual report for six months ended on 30 June 2017

Interim abbreviated consolidated financial statements for six months ended on 30 June 2017 PLN thousand

PLN thousand
-- --------------
Level Level Level
30 June 2017 1 2 3
Financial assets measured at fair value through comprehensive income
Derivative instruments - 6 594 -
Other financial assets
Trade and other receivables - - 322 963
Other financial assets (net of loans and hedging instruments) - - 6 213
Cash and cash equivalents - - 100 821
Financial liabilities measured at fair value through comprehensive income - - -
Derivative instruments - 7 368 -
Other financial liabilities
Interest-bearing loans and borrowings - - 312 004
Liabilities under financial leases and rental contracts with purchase options - - 30 867
Trade payables - - 343 717
Level Level Level
31 December 2016 1 2 3
Financial assets measured at fair value through comprehensive income
Derivative instruments -
-
16 040
-
-
-
Other financial assets
Trade and other receivables - - 315 077
Other financial assets (net of loans and hedging instruments) - - 6 092
Cash and cash equivalents - - 130 157
Financial liabilities measured at fair value through comprehensive income - - -
Derivative instruments - 4 699 -
Other financial liabilities - - -
Interest-bearing loans and borrowings - - 330 831
Liabilities under financial leases and rental contracts with purchase options - - 34 388
Trade payables - - 372 935

25.2. Interest rate risk

The table below presents the book value of the financial instruments held by the Group, exposed to interest rate risk, split into specific age baskets:

Consolidated semi-annual report for six months ended on 30 June 2017
Interim abbreviated consolidated financial statements for six months ended on 30 June 2017 PLN thousand
30 June 2017
Variable interest rate <1 year 1-2 years 2-3 years 3-4 years 4-5 years >5 years Total
Other financial liabilities:
Liabilities under financial leases and rental contracts with purchase
options 4 110 4 080 4 130 17 843 703 - 30 867
Loans and borrowings:
Loan from EBRD in EUR Capex Facility - - 4 783 - - - 4 783
Revolving overdraft facility with BNP in EUR - - 776 - - - 776
Loan from Den Danske Bank in SEK 1 752 1 752 1 752 1 752 876 - 7 882
Loan from Den Danske Bank in SEK - 2 627 2 627 2 627 2 627 2 627 13 137
Loan from the Swedish Export Credit Corporation in SEK 1 752 2 627 2 627 6 131 - - 13 137
Total variable interest rate loans and borrowings 3 503 7 006 12 565 10 510 3 503 2 627 39 714
TOTAL VARIABLE INTEREST RATE LIABILITIES 7 613 11 087 16 695 28 353 4 206 2 627 70 581
30 June 2017
Fixed interest rate <1 year 1-2 years 2-3 years 3-4 years 4-5 years >5 years Total
Loans and borrowings:
Loan from EBRD in EUR 9 545 8 971 8 442 7 912 7 422 3 563 45 855
Loan from BZ WBK in PLN 2 655 2 413 2 210 2 016 947 - 10 242
Loan from BNP in EUR 2 417 2 267 2 129 1 991 946 - 9 750
Bonds 4 808 19 690 17 813 16 073 39 972 - 98 356
Loan from EBRD in EUR Capex Facility 400 7 699 6 933 1 365 - - 16 398
Revolving overdraft facility with BNP in EUR - - 5 000 - - - 5 000
Revolving overdraft facility with BZ WBK S.A. in PLN - - 16 435 - - - 16 435
Revolving overdraft facility with Danske Bank in SEK - - 20 921 - - - 20 921
Loan from the main shareholder in EUR 17 016 - - - - - 17 016
Loan from the main shareholder in EUR 11 112 10 596 10 607 - - - 32 315
TOTAL FIXED INTEREST RATE LIABILITIES 47 953 51 637 90 491 29 358 49 287 3 563 272 289
Consolidated semi-annual report for six months ended on 30 June 2017
Interim abbreviated consolidated financial statements for six months ended on 30 June 2017 PLN thousand
31 December 2016
Variable interest rate <1 year 1-2 years 2-3 years 3-4 years 4-5 years >5 years Total
Other financial liabilities:
Liabilities under financial leases and rental contracts with purchase
options 4 306 4 319 4 242 4 225 17 295 - 34 388
Loans and borrowings:
Revolving overdraft facility with BNP in PLN - - 5 000 - - - 5 000
Revolving overdraft facility with BNP in EUR - - 17 923 - - - 17 923
Revolving overdraft facility with BZ WBK S.A. in PLN - - 17 438 - - - 17 438
Revolving overdraft facility with Danske Bank in SEK 6 467 - - - - - 6 467
Total variable interest rate loans and borrowings 6 467 - 40 361 - - - 46 828
TOTAL VARIABLE INTEREST RATE LIABILITIES 10 773 4 319 44 604 4 225 17 295 - 81 216
31 December 2016
Fixed interest rate <1 year 1-2 years 2-3 years 3-4 years 4-5 years >5 years Total
Loans and borrowings:
Loan from EBRD in EUR 9 941 9 587 9 030 8 477 7 960 7 394 52 389
Loan from BZ WBK in PLN 2 639 2 490 2 281 2 083 1 887 - 11 380
Loan from BNP in EUR 2 535 2 425 2 279 2 135 1 986 - 11 360
Bonds 4 473 12 158 18 180 16 434 46 376 14 97 635
Revolving overdraft facility with BNP in PLN - - 5 000 - - - 5 000
Revolving overdraft facility with BNP in EUR - - 21 899 - - - 21 899
Revolving overdraft facility with BZ WBK S.A. in PLN - - 21 899 - - - 21 899
Revolving overdraft facility with Danske Bank in SEK - - - - - - -
Loan from the owner of the core shareholder in EUR 17 818 - - - - - 17 818
Loan from the owner of the core shareholder in EUR 11 495 11 043 11 043 11 043 - - 44 624
TOTAL FIXED INTEREST RATE LIABILITIES 48 900 37 703 91 611 40 172 58 209 7 408 284 003

25.3. Hedge accounting

As at 30 June 2017, the Group used cash flow hedge accounting for the following hedging items:

  • Arctic Paper Kostrzyn S.A. and Arctic Paper S.A. designated for cash flow hedge accounting the FX corridor options derivatives in order to hedge a part of inflows in EUR related to exports and pulp purchases in USD,
  • the Companies of Rottneros Group designated for cash flow hedge accounting the FX forward derivatives in order to hedge a part of inflows in EUR related to export sales,
  • the Companies of Rottneros Group designated for cash flow hedge accounting the FX forward derivatives in order to hedge a part of inflows in EUR related to export sales.
  • Arctic Paper Munkedals AB, Arctic Paper Grycksbo AB and the companies of the Rottneros Group designated for cash flow hedge accounting the forward derivatives in order to hedge future purchases of electricity,
  • the Companies of the Rottneros Group designated for cash flow hedge accounting the FX forward derivatives for the sale of pulp in order to hedge the sale prices of pulp in SEK,

  • Arctic Paper S.A. designated SWAP derivatives to hedge accounting to hedge interest payments in EUR on a bank loan in EUR and interest payments in PLN on a bank loan in PLN,

  • Arctic Paper S.A. designated floor option derivatives to hedge accounting to hedge cash flows, entitling to reduce EURIBOR for the interest rate of a part of the bank loan in

EUR to the market level if the market EURIBOR falls under 0%. The Companies of Rottneros Group designated for cash flow hedge accounting the FX forward derivatives in order to hedge a part of inflows in EUR related to export sales.

Cash flow hedge accounting related to foreign currency trading using FX forward transactions and corridor options

The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting regarding the sale of USD for SEK:

Type of hedge Cash flow hedge related to planned sales in foreign currencies
Hedged position The hedged position is a part of highly likely future cash inflows for exports
Hedging instruments FX forward contracts are used wherein the Company agrees to sell USD for SEK
Contract parameters:
Contract conclusion dates 2 017
Maturity date subject to contract; by 14.07.2017
Hedged amount USD 1.0 million
Term exchange rate 8.70 USD/SEK

The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting regarding the sale of EUR for SEK:

Type of hedge Cash flow hedge related to planned sales in foreign currencies
Hedged position The hedged position is a part of highly likely future cash inflows for exports
Hedging instruments FX forward contracts are used wherein the Company agrees to sell EUR for SEK
Contract parameters:
Contract conclusion dates 2 017
Maturity date subject to contract; by 14.07.2017
Hedged amount EUR 1 million
Term exchange rate 9.75 EUR/SEK

The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting regarding the sale of EUR for USD:

Type of hedge Cash flow hedge related to planned sales in foreign currencies
Hedged position The hedged position is a part of highly likely future cash inflows for exports
Hedging instruments The hedging transactions - corridor FX options under which the Company acquired an option to sell EUR
against USD and sold an opinion to buy EUR against USD
Contract parameters:
Contract conclusion dates 05.05.2017
Maturity date: subject to contract; by 27.11.2017
Hedged amount EUR 7.0 million
Term exchange rate EUR/USD 1.1000 and 1.0900
Type of hedge Cash flow hedge related to planned sales in foreign currencies
Hedged position The hedged position is a part of highly likely future cash inflows for exports
The hedging transactions - corridor FX options under which the Company acquired an option to sell EUR
Hedging instruments against USD and sold an opinion to buy EUR against USD
Contract parameters:
Contract conclusion dates 20.03.2017
Maturity date: subject to contract; by 29.09.2017
Hedged amount EUR 6.0 million
Term exchange rate EUR/USD 1.0700 and 1.0815

Cash flow hedge accounting related to electricity purchases with the use of forward transactions

The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting related to electricity purchases:

Type of hedge Cash flow hedge related to planned purchases of electricity
Hedged position The hedged position is a part of highly likely future cash flows for electricity purchases
Hedging instruments Forward contract for the purchase of electricity at Nord Pool Exchange
Contract parameters:
Contract conclusion date individually per contract; from 01.06.2013
Maturity date individually per contract; by 31.12.2021
Hedged quantity of electricity 1.522.000 MWh
Term price from 16.50 to 33.75 EUR/MWh

Cash flow hedge accounting related to pulp sales with the use of forward transactions

The table below presents detailed information concerning the hedging relationship in cash flow hedge accounting regarding sales of pulp:

Type of hedge Cash flow hedge related to sales of pulp
Hedged position The hedged position is a part of highly likely future cash inflows for pulp sales
Hedging instruments Forward contracts are used as the hedging item wherein the Company agrees to sell pulp for SEK
Contract parameters:
Contract conclusion date 2 017
Maturity date individually per contract; by 31.12.2017
Hedged quantity of pulp 12,000 tons
Term price SEK 7,150/ton

Cash flow volatility hedge accounting related to variable loan interest rate with the use of SWAP transactions

The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting related to payment of interest in EUR on the loan in EUR:

Type of hedge The right to reduce cash flows under payment of interest due to decrease of EURIBOR below 0%
Hedged position The hedged item are future EUR interest flows in EUR related to a loan in EUR calculated on the basis of
6M EURIBOR
Hedging instruments The hedging item is a floor option under which the Company acquires the right to pay interest in EUR on
the basis of EURIBOR below 0%
Contract parameters:
Contract conclusion date
2016-11-21
Maturity date each interest payment date in line with the payment schedule under the loan agreement; by 31.08.2022
Hedged value interest payable in line with the payment schedule under the loan agreement of EUR 12 million
Type of hedge Hedge of cash flows related to variable interest rate on the EUR long-term loan
Hedged position Future EUR interest flows on EUR loan calculated on the basis of 6M EURIBOR
Hedging instruments SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis
of a fixed interest rate
Contract parameters:
Contract conclusion date
2016-11-21
Maturity date each interest payment date in line with the payment schedule under the loan agreement; by 31.08.2021
Hedged value interest payable in line with the payment schedule under the loan agreement of EUR 2.6 million.
Type of hedge Hedge of cash flows related to variable interest rate on the EUR short-term loan
Hedged position Future EUR interest flows on EUR loan calculated on the basis of 3M EURIBOR
Hedging instruments SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis
of a fixed interest rate
Contract parameters:
Contract conclusion date
2016-11-21
Maturity date each interest payment date in line with the payment schedule under the loan agreement; by 30.08.2019
Hedged value interest payable in line with the payment schedule under the loan agreement of EUR 9.9 million.

The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting related to payment of interest in PLN on the loan in PLN:

Type of hedge Hedge of cash flows related to variable interest rate on the PLN long-term loan
Hedged position Future PLN interest flows on PLN loan calculated on the basis of 6M WIBOR
Hedging instruments SWAP transaction under which the Company agreed to pay interest in PLN on the PLN loan on the basis
of a fixed interest rate
Contract parameters:
Contract conclusion date
2016-11-21
Maturity date each interest payment date in line with the payment schedule under the loan agreement; by 31.08.2021
Hedged value interest payable in line with the payment schedule under the loan agreement of PLN 11.5 million.
Type of hedge Hedge of cash flows related to variable interest rate on the PLN short-term loan
Hedged position Future PLN interest flows on PLN loan calculated on the basis of 3M WIBOR
Hedging instruments SWAP transaction under which the Company agreed to pay interest in PLN on the PLN loan on the basis
of a fixed interest rate
Contract parameters:
Contract conclusion date
Maturity date
Hedged value
2016-11-21
each interest payment date in line with the payment schedule under the loan agreement; by 30.08.2019
interest payable in line with the payment schedule under the loan agreement of PLN 10 million
Type of hedge Hedge of cash flows related to variable interest rate on the PLN bonds
Hedged position Future PLN interest flows in PLN loan calculated on the basis of interest payments on PLN bonds at 6M
WIBOR
Hedging instruments The hedging item is a SWAP transaction under which the Company agreed to pay interest in PLN on the
PLN bonds on the basis of a fixed interest rate
Contract parameters:
Contract conclusion date
Maturity date
2016-11-21
each interest payment date in line with the payment schedule under the bond issue agreement; by
Hedged value 31.08.2021
interest payable in line with the payment schedule under of interest of PLN 100 million.

Cash flow volatility hedge accounting related to a floor option

Type of hedge The right to reduce cash flows under payment of interest due to decrease of EURIBOR below 0%
Hedged position The hedged item are future EUR interest flows in EUR related to a loan in EUR calculated on the basis of
6M EURIBOR
Hedging instruments The hedging item is a floor option under which the Company acquires the right to pay interest in EUR on
the basis of EURIBOR below 0%
Contract parameters:
Contract conclusion date 2016-11-21
Maturity date each interest payment date in line with the payment schedule under the loan agreement; by 31.08.2022
Hedged value interest payable in line with the payment schedule under the loan agreement of EUR 12 million
Term interest rate market rate in case of EURIBOR under 0%

The table below presents the fair value of hedging instruments in cash flow hedge accounting as at 30 June 2017 and the comparative data:

As at 30 June 2017 As at 31 December 2016
(unaudited)
(unaudited)
(audited) (audited)
Equity and Equity and
Assets Liabilities Assets Liabilities
FX forward 207 1 402 - 462
FX options - 871 - -
Forward on pulp sales 12 - 3 695 -
SWAP - 4 407 - 4 580
Floor option - (188) - (343)
Forward for electricity 6 375 876 12 345 -
Total hedging derivative instruments 6 594 7 368 16 040 4 699

26. Financial risk management objectives and policies

The Group's principal financial instruments comprise bank loans and borrowings, bonds, financial leases and hire purchase contracts. The main purpose of those financial instruments is to raise finance for the Group's operations.

The Group also used factoring with recourse and without recourse for trade receivables. The main purpose for using the financial instrument was to quickly raise funds.

The Group had various other financial instruments such as trade receivables and payables which arise directly from its operations. The core risks arising from the Group's financial instruments include: interest rate risk, liquidity risk, FX risk and credit risk. The Management Board reviews and approves policies for managing each of those risks.

In the opinion of the Management Board – in comparison to the annual consolidated financial statements made as at 31 December 2016 there have been no significant changes of the financial risk. There have been no changes to the objectives and policies of the management of the risk.

27. Capital management

The primary objective of the Group's capital management is maintaining a strong credit rating and healthy capital ratios in order to support its business operations and maximise shareholder value. In the Management Board's opinion – in

28. Contingent liabilities and contingent assets

As at 30 June 2017, the Capital Group reported:

■ contingent liability under a guarantee for FPG in favour of the mutual life insurance company PRI for SEK 1,444 thousand (PLN 632 thousand) at Arctic Paper Grycksbo AB and for SEK 758 thousand (PLN 332 thousand) at Arctic Paper Munkedals AB;

comparison to the annual consolidated financial statements made as at 31 December 2016, there have been no significant changes to the objectives and policies of capital management.

  • a contingent liability of Arctic Paper Munkedals AB related to a surety for the obligations of Kalltorp Kraft HB in the amount of SEK 1,624 thousand; (PLN 711 thousand);
  • a bank guarantee in favour of Skatteverket Ludvika for SEK 135 thousand (PLN 57 thousand);

29. Legal claims

Arctic Paper S.A. and its subsidiaries are not a party to any legal cases filed in court against them.

30. Tax settlements

Tax settlements and other areas of activity subject to specific regulations (like customs or FX matters) may be inspected by administrative bodies that are entitled to impose high penalties and sanctions. No reference to stable legal regulations in Poland results in lack of clarity and consistency in the regulations. Frequent differences of opinion as to legal interpretation of tax regulations – both inside state authorities and between state authorities and enterprises – generate areas of uncertainty and conflicts. As a result, tax risks in

11.2. Uncertainties related to tax settlements

Regulations related to VAT, corporate income tax and charges related to social insurance are subject to frequent modifications. Those frequent modifications result in unavailability of appropriate points of reference, inconsistent interpretations and few precedents that could apply. Additionally, the applicable regulations contain also certain ambiguities that result in differences of opinion as to legal Poland are much higher than in countries with a more developed tax system.

Tax settlements may be subject to inspections for five years from the beginning the year in which the tax was paid. As a result of inspections, the tax liability of the Group may be increased by additional tax liability. In the opinion of the Group, there is no need to establish additional provisions for any identified and quantifiable tax risk as at 30 June 2016.

interpretations of tax regulations – among public authorities and between public authorities and enterprises.

Tax settlements and other areas of operations (for instance customs or foreign exchange issues) may be inspected by the authorities that are entitled to impose high penalties and fines as well additional tax liabilities resulting from inspections that have to be paid along with high interest. As a result, tax risk in Poland is higher than in countries with more mature tax systems.

Therefore, the amounts presented and disclosed in the financial statements may change in the future as a result of final decisions by tax inspection authorities.

On 15 July 2016 the Tax Code was amended to incorporate the provisions of the General Anti-Avoidance Rule (GAAR). GAAR is to prevent the development and use of artificial legal structures to avoid tax payments in Poland. GAAR defines tax avoidance as an activity pursued primarily to accomplish tax benefits that under the circumstances would be contradictory to the subject and purpose of the tax regulations. In accordance with GAAR, such activity would not generate tax benefits if the mode of operation was artificial. Any occurrence of (i) unjustified split to operations, (ii) involvement of intermediaries despite no economic justification, (iii) mutually exclusive of compensating elements, and (iv) other similar activities, may be treated as a premise to the existence of artificial activities subject to GAAR. The new regulations will require more accurate judgements in the assessment of tax effects of each transaction.

31. Investment commitments

As at 30 June 2017 the Group was committed to make expenditures on tangible fixed assets of minimum PLN 10,000 thousand to the end of 2017 (as at 31 December 2016: PLN 60.000 thousand). The amount will be applied to buy new machines and equipment.

32. Transactions with related entities

The related entities to the Arctic Paper S.A. Group are as follows:

  • Thomas Onstad the corer shareholder of Arctic Paper S.A. holding directly or indirectly over 50% of shares in the Company's share capital
  • Nemus Holding AB parent entity to the Arctic Paper S.A. Group since 3 September 2014
  • Centrum Finansowo-Księgowe PROGRESSIO s.c. an entity related to a Member of the Management Board

Transactions with related entities are carried out at arm's length.

The table below presents the total amount of transactions concluded with related entities within the six-month period ended on 30 June 2017 and as at 30 June 2017:

Data for the period from 01 January 2017 to 30 June 2017 and as at 30 June 2017 (PLN thousand)
Related Entity Sales to related
entities
Purchases from
related entities
Interest –
financial income
Interest –
financial
expense
Receivables
from related
entities
Loan
receivables
Liabilities to related
entities
Nemus Holding AB - - - - 2 273 - -
Thomas Onstad - - - 1 893 - - 49 323
CFK Progressio s.c. - 157 - - - - 26
Total - 157 - 1 893 2 273 - 49 349

The table below presents the total amount of transactions concluded with related entities within the six-month period ended on 30 June 2016 and as at 31 December 2016:

Related Entity Sales to related
entities
Purchases from
related entities
Interest –
financial income
Interest –
financial
expense
Receivables
from related
entities
Loan
receivables
Liabilities to related
entities
Nemus Holding AB - 523 - - 2 875 - 870
Thomas Onstad - - - 2 124 - - 62 442
CFK Progressio s.c. - 137 - - - - 28
Total - 660 - 2 124 2 875 - 63 340

Data for the period from 1 January 2016 to 30 June 2016 and as at 31 December 2016 (PLN thousand). PLN)

33. CO2 emission rights

Arctic Paper Kostrzyn S.A., Arctic Paper Munkedals AB, Arctic Paper Grycksbo AB and the companies of the Rottneros Group, are all part of the European Union Emission Trading Scheme. The previous trading period lasted from 1 January 2008 to 31 December 2012. New allocations cover the period from 1 January 2013 to 31 December 2020.

The table below specifies the allocation for 2013-2020 approved by the European Union and the usage of the emission rights in each entity in 2013, 2014, 2015, 2016 and in H1 2017.

(in tons) for Arctic Paper Kostrzyn S.A. 2013 2014 2015 2016 2017 2018 2019 2020
Allocation* 108 535 105 434 102 452 99 840 97 375 94 916 92 454 90 009
Unused quantity from previous years 348 490 306 448 263 932 203 917 133 061 - - -
Issue (150 577) (147 950) (162 467) (170 696) (72 276)
Purchased quantity - - - - -
Sold quantity - - - - -
Unused quantity 306 448 263 932 203 917 133 061 158 160
(in tons) for Arctic Paper Munkdals AB 2013 2014 2015 2016 2017 2018 2019 2020
Allocation 44 238 43 470 42 692 41 907 41 113 40 311 39 499 38 685
Unused quantity from previous years 24 305 67 262 107 325 17 559 (11 572)
Issue (1 281) (3 407) (32 465) (21 038) (21 384)
Purchased quantity - - 7 - -
Sold quantity - - (100 000) (50 000) -
Unused quantity 67 262 107 325 17 559 (11 572) 8 157
(in tons) for Arctic Paper Grycksbo AB 2013 2014 2015 2016 2017 2018 2019 2020
Allocation 77 037 75 689 74 326 72 948 71 556 70 151 68 730 67 304
Unused quantity from previous years 69 411 111 448 734 60 1 008
Issue - - - - -
Purchased quantity - - - - -
Sold quantity (35 000) (186 403) (75 000) (72 000) -
Unused quantity 111 448 734 60 1 008 72 564
(in tons) for the Rottneros Group 2013 2014 2015 2016 2017 2018 2019 2020
Allocation 30 681 30 484 29 938 29 387 28 830 28 268 27 698 27 127
Unused quantity from previous years 72 888 90 522 101 986 104 991 113 085
Issue (13 047) (19 020) (26 933) (21 293) (11 084)
Purchased quantity - - - - -
Sold quantity - - - - -
Unused quantity 90 522 101 986 104 991 113 085 130 831

* - the values are an estimate made by AP Kostrzyn on the basis of information on the allocation of emission rights for entities in the EU ETS system, calculated pursuant to the provisions of Art. 10a of the ETS Directive. As of the date hereof, no valid domestic Regulations exist.

34. Government grants and operations in the Special Economic Zone

34.1. Government grants

In the current half-year period, the Group companies have not received any material grants.

34.2. Operations in the Special Economic Zone

Arctic Paper Kostrzyn S.A. operates in the Kostrzyńsko-Słubicka Specjalna Strefa Ekonomiczna (Special Economic Zone – KSSSE). Based on the permission issued by the Kostrzyńsko-Słubicka Specjalna Strefa Ekonomiczna S.A. it benefits from an investment tax relief as regards the activities carried out under the permission.

The tax exemption is of conditional nature. The provisions of the Act on special economic zones provide that such tax relief may be revoked if at least one of the following occurs:

  • The Company ceases to conduct business operations in the zone for which it obtained the permission,
  • The Company materially violates the conditions of the permission,
  • The Company does not remedy errors/ irregularities identified during the course of inspections within the

period of time specified in the order issued by minister competent for economic affairs,

  • The Company transfers, in any form, the title to the assets to which the investment tax relief related within less than 5 years of introducing those assets to the fixed assets register,
  • Machines and equipment will be handed over for business purposes outside the zone,
  • The Company receives compensation, in any form, of the investment expenditure incurred,
  • The Company goes into liquidation or if it is declared bankrupt.

Based on the permit issued on 25 August 2006, the Company may benefit from tax exemption by 15 November 2017. Item I of the permit relating to the date by which the Company may enjoy the permit was deleted by Decision of the Minister of Economy No. 321/IW/14 of 6 November 2014. Now the Company is entitled to use the permit by 2026 or by the date SSE exist in Poland pursuant to the applicable regulations. The permit may be used subject to the incurrence in the zone of capital expenditures within the meaning of Art. 6 of the Regulation of the Council of Ministers of 14 September 2004 on the Kostrzyńsko-Słubicka Specjalna Strefa Ekonomiczna (Special Economic Zone), underlying the calculation of public aid in compliance with Art. 3 of the Regulation with the value in excess of EUR 40,000 thousand by 31 December 2013, translated at the EUR mean rate published by the President of the National Bank of Poland on the actual expenditure date. Creation in Zone minimum five new jobs within the meaning of Art. 3.3 and Art. 3.6 of the Regulation by 31 December 2011 and maintaining the employment level of minimum 453 people during the period from 1 January 2012 to 31 December 2013.

The conditions of the exemption have not changed in the reporting period. The Group has not been inspected by any competent body.

During the period from 25 August 2006 to 30 June 2017, the Company incurred eligible investment expenditures classified as (non-discounted) expenditure in KSSSE in the amount of PLN 227,102 thousand. During the period, the discounted amount of related public aid was PLN 59,489 thousand.

If the eligible investment expenditures incurred are not covered with income of the current year, the Company recognises a deferred income tax asset on the surplus.

The amount of deferred income tax asset recognised with reference to the expenditures incurred in KSSSE amounted to PLN 11,585 thousand as at 30 June 2017.

35. Material events after the balance sheet date

After 30 June 2017 until the date hereof there were no other material events requiring disclosure in this report with the exception of those events that were disclosed in this report in paragraphs above.

Signatures of the Members of the Management Board

Position First and last name Date Signature
President of the Management Board
Managing Director
Per Skoglund 28 August 2017
Member of the Management Board
Financial Director
Małgorzata Majewska-Śliwa 28 August 2017

Interim abbreviated standalone financial statements for six months ended on 30 June 2017

Table of contents

Interim abbreviated standalone financial statements for
six months ended on 30 June 2017 94
Interim abbreviated standalone financial statements and
selected financial data 96
Selected standalone financial data 96
Interim abbreviated standalone income statement 97
Interim abbreviated standalone comprehensive income
statement 98
Interim abbreviated standalone balance sheet 99
Interim abbreviated standalone cash flow statements 100
Interim abbreviated standalone statement of changes in
equity 101
Additional explanatory notes 104
1. General information 104
2. Basis of preparation of the Interim abbreviated
financial statements 104
3. Identification
of
the
consolidated
financial
statements 104
4. Composition of the Company's Management
Board 104
5. Composition of the Company's Supervisory
Board 105
6. Approval of the financial statements 105
7. Investments by the Company 106
8. Significant accounting principles (policies) and
adjustment of previous years' mistake 107
9. Seasonality 113
10. Information on business segments 113
11. Income and costs 114
12. Investments in subsidiaries 115
13. Cash and cash equivalents 116
14. Dividend paid and proposed 116
15. Dividend received 117
16. Trade and other receivables 117
17. Income tax 117
18. Tangible fixed assets and intangible assets 117
19. Other financial assets 117
20. Interest-bearing loans and borrowings 118
21. Share capital and reserve capital/other reserves 118
22. Trade payables 120
23. Financial instruments 120
24. Financial
risk
management
objectives
and
policies 125
25. Capital management 126
26. Contingent liabilities and contingent assets 126
27. Transactions with related entities 126
28. Events after the balance sheet date 128

Interim abbreviated standalone financial statements and selected financial data

Selected standalone financial data

For the period For the period For the period For the period
from 01.01.2017 from 01.01.2016 from 01.01.2017 from 01.01.2016
to 30.06.2017 to 30.06.2016 to 30.06.2017 to 30.06.2016
PLN thousand PLN thousand
7
EUR thousand EUR thousand
Sales revenues 69 300 59 389 16 227 13 595
Operating profit (loss) 9 711 (11 853) 2 274 (2 713)
Gross profit (loss) 3 731 (16 440) 874 (3 763)
Net profit (loss) from continuing operations 3 731 (16 440) 874 (3 763)
Net profit (loss) for the financial year 3 731 (16 440) 874 (3 763)
Net cash flows from operating activities 54 738 1 934 12 817 443
Net cash flows from investing activities (2 795) (2 982) (655) (683)
Net cash flows from financing activities (47 437) (706) (11 108) (162)
Change in cash and cash equivalents 4 507 (1 753) 1 055 (401)
Weighted average number of ordinary shares 69 287 783 69 287 783 69 287 783 69 287 783
Diluted weighted average number of ordinary shares 69 287 783 69 287 783 69 287 783 69 287 783
EPS (in PLN/EUR) 0,05 (0,24) 0,01 (0,05)
Diluted EPS (in PLN/EUR) 0,05 (0,24) 0,01 (0,05)
Mean PLN/EUR exchange rate* 4,2706 4,3683
As at 30 As at As at 30 As at
June 2017 31 December 2016 June 2017 31 December 2016
PLN thousand PLN thousand EUR thousand EUR thousand
Assets 941 168 981 176 222 683 221 785
Long-term liabilities 231 483 277 171 54 770 62 652
Short-term liabilities 135 228 133 979 31 995 30 285
Equity 574 456 570 026 135 918 128 849
Share capital 69 288 69 288 16 394 15 662
Number of ordinary shares 69 287 783 69 287 783 69 287 783 69 287 783
Diluted number of ordinary shares 69 287 783 69 287 783 69 287 783 69 287 783
Book value per share (in PLN/EUR) 8,29 8,23 1,96 1,86
Diluted book value per share (in PLN/EUR) 8,29 8,23 1,96 1,86
Declared or paid dividend (in PLN/EUR) - - - -
Declared or paid dividend per share (in PLN/EUR) - - - -

PLN/EUR exchange rate at the end of the period** - - 4,2265 4,4240

* - Profit and loss and cash flow statement items have been translated at the mean arithmetic exchange rates published by the National Bank of Poland, prevailing in the period that the presented data refers to.

** - Balance sheet items have been translated at the mean arithmetic exchange rates published by the National Bank of Poland, prevailing on the balance sheet date.

Interim abbreviated standalone income statement

3 months
period ended
6 months
period ended
3 months
period ended
6 months
period ended
30 June 2017 30 June 2017 30 June 2016 30 June 2015
Note (unaudited) (unaudited) (transformed) (transformed)
Continuing operations
Revenues from sales of services 11 715 22 286 10 031 20 045
Interest income on loans from relatedentities
11.1
982 2 191 126 252
Dividend income 15
44 823
44 823 39 093 39 093
Sales revenues 57 521 69 300 49 249 59 389
Interest expense to related entities
11.1
- - (1 586) (3 413)
Gross profit / (loss) on sales 57 521 69 300 47 663 55 976
Other operating income 110 114 105 111
Selling and distribution costs (1 400) (2 419) (1 044) (2 041)
Administrative expenses (11 938) (21 301) (10 429) (18 551)
Other operating expenses (35 043) (35 983) (38 523) (47 347)
Operating profit / (loss) 9 251 9 711 (2 228) (11 853)
Financial income (2 279) 4 879 5 12
Financial expenses (5 617) (10 859) (3 163) (4 599)
Gross profit (loss) 1 355 3 731 (5 386) (16 440)
Income tax - - - -
Net profit (loss) from continuing operations 1 355 3 731 (5 386) (16 440)
Discontinued operations
Profit (loss) for the financial year from discontinued operations - - - -
Net profit (loss) for the financial year 1 355 3 731 (5 386) (16 440)
Earnings per share:
– basic earnings from the profit (loss) for the period 0,02 0,05 (0,08) (0,24)
– basic earnings from the profit (loss) from continuing operations for the 0,02 0,05 (0,08) (0,24)

Interim abbreviated standalone comprehensive income statement

3 months
period ended
30 June 2017
6 months
period ended
30 June 2017
3 months
period ended
30 June 2016
6 months
period ended
30 June 2016
Note (unaudited) (unaudited) (transformed) (transformed)
Net profit/(loss) for the reporting period 1 355 3 731 (5 386) (16 440)
Measurement of financial instruments
Items to be reclassified to profit/loss in future reporting
periods:
(439) 172 - -
FX differences on translation of foreign operations 21.3 89 526 (154) (107)
Other comprehensive income (net) (350) 698 (154) (107)
Total comprehensive income 1 005 4 430 (5 540) (16 547)

Interim abbreviated standalone balance sheet

As at As at
30 June 2017 31 December 2016
Note (transformed) (transformed)
ASSETS
Fixed assets
Tangible fixed assets 18 1 968 1 979
Intangible assets 1 507 1 332
Investments in subsidiary entities 12 711 346 741 674
Other financial assets 19 64 931 62 905
Other non-financial assets 1 202 1 268
780 954 809 158
Current assets
Trade and other receivables 16 62 887 76 687
Income tax receivables 274 371
Other financial assets 19 76 513 77 332
Other non-financial assets 5 170 6 765
Cash and cash equivalents 13 15 370 10 863
160 214 172 017
TOTAL ASSETS 941 168 981 176
EQUITY AND LIABILITIES
Equity
Share capital 21.1 69 288 69 288
Reserve capital 21.4 447 641 447 641
Other reserves 21.5 115 155 148 200
FX differences on translation 21.3 877 350
Retained earnings / Accumulated losses 21.6 (58 504) (95 453)
Total equity 574 456 570 026
Long-term liabilities
Interest-bearing loans and borrowings 20 229 823 275 514
Provisions 1 287 1 357
Other financial liabilities 374 300
231 483 277 171
Short-term liabilities
Interest-bearing loans and borrowings 20 69 223 48 894
Trade payables 22 51 112 73 472
Other financial liabilities 5 348 4 486
Other short-term liabilities 1 475 2 072
Accruals and deferred income 8 071 5 056
135 228 133 979
TOTAL LIABILITIES 366 712 411 151
TOTAL EQUITY AND LIABILITIES 941 168 981 176

Interim abbreviated standalone cash flow statements

6 months 6 months
period ended period ended
30 June 2017 30 June 2016
Note (transformed) (transformed)
Cash flows from operating activities
Profit (loss) before taxation 3 731 (16 440)
Adjustments for:
Depreciation/amortisation 225 197
FX gains / (loss) (4 861) (107)
Impairment of assets 32 944 26 637
Net interest 7 729 706
Increase / decrease in receivables and other non-financial assets 15 460 10 108
Increase / decrease in liabilities except for loans, borrowings and debt securities (22 957) (6 965)
Change in accruals and prepayments 3 016 1 486
Change in provisions (71) 12
Income tax paid 97 (76)
Increase/ decrease of cash-pool liabilities 16 858 -
Increase / decrease of loans granted to subsidiaries 3 066 (13 624)
Other
Finance income
(500) -
-
Net cash flows from operating activities 54 738 1 934
Cash flows from investing activities
Purchase of tangible fixed and intangible assets (180) (139)
Increased interest in subsidiary entity (2 615) (2 843)
Net cash flows from investing activities (2 795) (2 982)
Cash flows from financing activities
Inflows from loans and borrowings 16 625 -
Repayment of loan liabilities (17 172) -
Change in overdrafts (40 912) -
Interest paid (5 852) (706)
Repayment of leasing liabilites (126) -
Net cash flow from financing activities (47 437) (706)
Net increase/(decrease) in cash and cash equivalents 4 507 (1 753)
Cash and cash equivalents at the beginning of the period 10 863 9 435
Cash and cash equivalents at the end of the period
13
15 370 7 682

Interim abbreviated standalone statement of changes in equity

Attributable to equityholders of the Company
Share Share Translation Retained earnings
capital premium reserve Other reserves (losses) Total equity
As at 1 January 2017 69 288 447 641 350 148 200 (34 445) 631 034
Adjustment for previous years - - - - (61 008) (61 008)
Other comprehensive income for the period - 526 172 - 698
Net profit/(loss) for the period - - - - 3 731 3 731
Total comprehensive income - - 526 172 3 731 4 430
Profit distribution - - - (33 217) 33 217 -
As at 30 June 2017 (unaudited) 69 288 447 641 876 115 155 (58 504) 574 456
Attributable to the shareholders of the Parent Entity
FX differences on
translation of foreign
Retained earnings /
Share capital Reserve capital operations Other reserves (Accumulated losses) Total equity
As at 01 January 2016 69 288 447 641 290 147 871 3 870 668 959
Adjustment for previous years (61 136) (61 136)
Other comprehensive income for the period - - (107) - - (107)
Net profit for the period - - - - (16 440) (16 440)
Total comprehensive income for the period - - (107) - (16 440) (16 547)
Profit distribution - - 4 909 (4 909) -
As at 30 June 2016 (transformeded) 69 288 447 641 183 152 780 (78 615) 591 276
Attributable to the shareholders of the Parent Entity
FX differences on
translation of foreign
Retained earnings /
Share capital Reserve capital operations Other reserves (Accumulated losses) Total equity
As at 01 January 2016 69 288 447 641 290 147 871 3 870 668 959
Adjustment for previous years (61 136) (61 136)
Other comprehensive income for the period - - 60 (4 580) - (4 520)
Net profit for the period - - - - (32 516) (32 516)
Total comprehensive income for the period - - 60 (4 580) (32 516) (37 036)
Profit distribution - - 4 909 (4 909) -
Settlement of the tax group in Sweden - - - - (761) (761)
As at 31 December 2016 (transformed) 69 288 447 641 350 148 200 (95 452) 570 026

Additional explanatory notes

1. General information

Arctic Paper S.A. ("Company", "Entity") is a joint stock company established with Notary deed on 30 April 2008 with its stock publicly listed.

On 8 June 2010, pursuant to a resolution of the Ordinary General Meeting of Arctic Paper S.A., the registered office of the Company was moved from Kostrzyn nad Odrą to Poznań, ul. Jana Henryka Dąbrowskiego 334A. The modification was registered by the Registration Court on 14 July 2010.

The interim abbreviated financial statements of the Company cover the period of 6 months ended on 30 June 2017 and contain comparable data for the period of 6 months ended on 30 June 2016 and as at 31 December 2016.

The statement of total comprehensive income, profit and loss account and notes to the statement of total comprehensive income, profit and loss account contain data for the period of 3 months ended on 30 June 2017 and comparable data for the period of 3 months ended on 30 June 2016 that have not been reviewed or audited by statutory auditor.

The Company is entered in the register of entrepreneurs of the National Court Register maintained by the District Court in Poznań – Nowe Miasto i Wilda, 8th Commercial Division of the National Court Register, under KRS number 0000306944.

The Company holds statistical number REGON 080262255.

The duration of the Company is indefinite.

Holding operations is the core business of the Company. Nemus Holding AB is the direct parent entity to the Company. The parent company of the Arctic Paper Group is Incarta Development S.A.

2. Basis of preparation of the Interim abbreviated financial statements

These interim abbreviated financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS"), in particular in accordance with the International Accounting Standard No. 34 and IFRS endorsed by the European Union.

These interim abbreviated financial statements have been presented in Polish zloty ("PLN") and all values are provided in thousand (PLN '000) except as stated otherwise.

These interim abbreviated financial statements have been prepared based on the assumption that the Company will continue as a going concern in the foreseeable future.

The interim abbreviated financial statements do not include all the information and disclosures required in the annual financial statements and should be read in conjunction with the Company's annual financial statements for the year ended on 31 December 2016.

3. Identification of the consolidated financial statements

The Company made its interim abbreviated financial statements for the six-month period ended on 30 June 2016 which were approved for publication by the Management Board on 28 August 2017.

4. Composition of the Company's Management Board

As at 30 June 2017, the Company's Management Board was composed of:

  • Per Skoglund President of the Management Board appointed on 27 April 2016 (appointed as a Member of the Management Board on 27 April 2011);
  • Małgorzata Majewska-Śliwa Member of the Management Board appointed on 27 November 2013.

In view of the end of the term of office of the current Management Board on 29 May 2017, the Supervisory Board at its meeting on 19 April 2017 approved a resolution on the appointment on 30 May 2017 of the Management Board for a new term of office composed as specified above.

Until the publication hereof, no other changes in the composition of the Company's Management Board took place.

5. Composition of the Company's Supervisory Board

As at 30 June 2017, the Parent Company's Supervisory Board was composed of:

  • Per Lundeen Chairman of the Supervisory Board appointed on 22 September 2016 (appointed to the Supervisory Board on 14 September 2016);
  • Roger Mattsson Deputy Chairman of the Supervisory Board appointed on 22 September 2016 (appointed to the Supervisory Board appointed on 16 September 2014);
  • Thomas Onstad Member of the Supervisory Board appointed on 22 October 2008;
  • Mariusz Grendowicz Member of the Supervisory Board appointed on 28 June 2012 (independent member);
  • Maciej Georg Member of the Supervisory Board appointed on 14 September 2016 (independent member).

Until the date hereof, there were no changes to the composition of the Supervisory Board of the Company.

6. Approval of the financial statements

On 28 August 2017 these interim abbreviated financial statements of the Company for the six-month period ended on 30 June 2016 were approved for publication by the Management Board.

7. Investments by the Company

The Company holds interests in the following subsidiary companies:

Company's interest in the equity of the subsidiary entities
Unit Registered office Group profile 28 August 30 June 31 December
2017 2017 2016
Poland, Fabryczna 1,
Arctic Paper Kostrzyn S.A. 66-470 Kostrzyn nad Odrą Paper production 100% 100% 100%
Arctic Paper Munkedals AB Sweden, SE 455 81 Munkedal Paper production 100% 100% 100%
Arctic Paper Investment AB Szwecja, Box 383, 401 26 Göteborg Holding company 100% 100% 100%
Arctic Paper UK Limited Great Britain, Quadrant House,
47 Croydon Road, Caterham, Surrey
Trading services 100% 100% 100%
Arctic Paper Baltic States SIA Latvia, K. Vardemara iela 33-20,
Riga LV-1010
Trading services 100% 100% 100%
Arctic Paper Deutschland GmbH Germany, Am Sandtorkai 72, 20457
Hamburg
Trading services 100% 100% 100%
Arctic Paper Benelux S.A. Belgium, Ophemstraat 24,
B-3050 Oud-Heverlee
Trading services 100% 100% 100%
Arctic Paper Schweiz AG Switzerland, Technoparkstrasse 1,
8005 Zurich
Trading services 100% 100% 100%
Arctic Paper Italia srl Italy, Via Cavriana 7, 20 134 Mediolan Trading services 100% 100% 100%
Arctic Paper Danmark A/S Denmark, Korskildelund 6
DK-2670 Greve
Trading services 100% 100% 100%
Arctic Paper France SAS France, 43 rue de la Breche aux
Loups, 75012 Paris
Trading services 100% 100% 100%
Arctic Paper Espana SL Spain, Avenida Diagonal 472-474,
9-1 Barcelona
Trading services 100% 100% 100%
Arctic Paper Papierhandels GmbH Austria, Hainborgerstrasse 34A,
A-1030 Wien
Trading services 100% 100% 100%
Arctic Paper Polska Sp. z o.o. Poland, Okrężna 9,
02-916 Warsaw
Trading services 100% 100% 100%
Arctic Paper Norge AS Norvay, Rosenholmsveien 25,
NO-1411 Kolbotn
Trading services 100% 100% 100%
Arctic Paper Sverige AB Sweden, SE 455 81 Munkedal Trading services 100% 100% 100%
Arctic Paper East Sp. z o.o. Poland, Fabryczna 1,
66-470 Kostrzyn nad Odrą
Trading services 100% 100% 100%
Arctic Paper Investment GmbH Germany, Fabrikstrasse 62,
DE-882, 84 Wolpertswende
Holding company 99,8% 99,8% 99,8%
Arctic Paper Finance AB Szwecja, Box 383, 401 26 Göteborg Holding company 100,0% 100,0% 100,0%
Rottneros AB Sweden, 820 21 Vallvik Holding company 51,27% 51,27% 51,27%

As at 30 June 2017 and as at 31 December 2016 the share in the overall number of votes held by the Company in its subsidiary entities was equal to the share of the Company in the share capital of those entities.

The Company has not earlier adopted any other standard, interpretation or amendment that was issued but is not yet

effective.

8. Significant accounting principles (policies) and adjustment of previous years' mistake

The accounting principles (policies) applied to prepare the abbreviated interim financial statements are compliant with those applied to the annual financial statements of the Company for the year ended on 31 December 2016.

8.1. Previous years' mistake adjustment

in reference to the ongoing review of the standalone H1 financial statements for 2017 and as a result of its review by the auditor, a decision was taken regarding an adjustment to the approved financial data for H1 2016 and for 2016.

The adjustments result from acceptance of changed method of calculation of the impairment charges to the investment in Arctic Paper Investment AB (holding 100% of shares in Arctic Paper Grycksbo AB, "APG"), and refer to the adjustments to the calculation of the recoverable amount resulting from the impairment test by the amount of the financial liabilities.

The adjusted financial data of the Company regards the following financial statements and periods:

■ In the 2016 annual report, in the financial statements – adjustment of the opening balance as at 1 January 2016 – regards an increase of the impairment charge to the investment by PLN 61,136 thousand;

  • In the H1 2016 report, in the interim standalone financial statements – adjustment to the income statement H1 2016 – regards an increase of the impairment charge to the investment by PLN 26,637 thousand;
  • In the 2016 annual report, in the financial statements adjustment to the income statement for 2016 - regards a decrease of the impairment charge to the investment by PLN 128 thousand (the impairment charge was decreased by PLN 26,765 thousand in the second half of 2016 which in connection with the abovementioned adjustment to H1 2016 results in a total net adjustment for 2016 of PLN 128 thousand).

Adjusted financial data of the company for the above periods are presented in the tables below:

  1. Adjustment of the 2016 annual report, in the financial statements – adjustment of the opening balance as at 1 January 2017:

Standalone balance sheet

As at
01 January 2016
approved adjustment transformed
ASSETS
Tangible fixed assets 2 108 2 108
Intangible assets 1 322 1 322
Investments in subsidiary entities 838 741 (61 136) 777 605
Other non-financial assets 1 103
-
- 1 103
-
Fixed assets 843 274 782 138
Current assets 106 927
-
106 927
-
TOTAL ASSETS 950 202
-
889 066
-
EQUITY AND LIABILITIES
Share capital 69 288 69 288
Reserve capital 447 641 447 641
Other reserves 147 871 147 871
FX differences on translation 290 290
Retained earnings / Accumulated losses 3 870
-
(61 136)
-
(57 266)
-
Total equity 668 959 607 823
Long-term liabilities 205 001 205 001
Short-term liabilities 76 242 76 242
TOTAL LIABILITIES -
76 242
-
-
76 242
-
TOTAL EQUITY AND LIABILITIES 950 202 889 066

2. Adjustment of the H1 2016 report:

Interim abbreviated standalone income statement

6-month period ended on 30 June 2016
approved adjustment transformed
Continuing operations
Sales revenues 59 389 59 389
Gross profit / (loss) on sales 55 976 55 976
Other operating income 111 111
Selling and distribution costs (2 041) (2 041)
Administrative expenses (18 551) (18 551)
Other operating expenses (20 710) (26 637) (47 347)
Operating profit (loss) 14 784 (11 853)
Gross profit (loss) 10 197 (16 440)
Net profit (loss) from continuing operations 10 197 (16 440)
Net profit (loss) for the financial year 10 197 (16 440)
Earnings per share:
– basic earnings from the profit (loss) for the period 0,15 (0,24)
– basic earnings from the profit (loss) from continuing 0,15 (0,24)

Interim abbreviated standalone comprehensive income statement

6-month period ended on 30 June 2016
approved adjustment transformed
Net profit (loss) for the reporting period 10 197
-
(26 637)
-
(16 440)
-
Other total comprehensive income
Items to be reclassified to profit/loss in future reporting
periods:
FX differences on translation of foreign operations (107) (107)
Other comprehensive income (net) (107)
-
(107)
-
Total comprehensive income 10 090 (16 547)

Interim abbreviated standalone balance sheet

As at
30 June 2016
approved Opening balance as at
01 January 2016
period adjustment transformed
ASSETS
Tangible fixed assets 1 936 1 936
Intangible assets 1 338 1 338
Investments in subsidiary entities 841 584 (61 136) (26 637) 753 811
Other non-financial assets 1 115 1 115
Fixed assets 845 974 758 201
Current assets 93 744 93 744
TOTAL ASSETS 939 718 851 945
EQUITY AND LIABILITIES
Share capital 69 288 69 288
Reserve capital 447 641 447 641
Other reserves 152 781 152 781
FX differences on translation 184 184
Retained earnings / Accumulated losses 9 157 (61 136) (26 637) (78 616)
Total equity 679 049 591 276
Long-term liabilities 189 929 189 929
Short-term liabilities 70 740 70 740
TOTAL LIABILITIES 260 669 260 669
TOTAL EQUITY AND LIABILITIES 939 718 851 945

Interim abbreviated standalone cash flow statement

6-month period ended on 30 June 2016
approved adjustment transformed
Cash flows from operating activities
Gross profit (loss) 10 197 (26 637) (16 440)
Adjustments for:
Depreciation/amortisation 197 197
FX gains / (loss) (107) (107)
Impairment of assets - 26 637 26 637
Interest, net 706 706
Increase / decrease in receivables and other non-financial assets 10 108 10 108
Increase / decrease in liabilities except for loans, borrowings and debt securities (6 965) (6 965)
Change in accruals and prepayments 1 486 1 486
Change in provisions 12 12
Income tax paid (76) (76)
Increase / decrease of loans granted to subsidiaries (13 624) (13 624)
Net cash flows from operating activities 1 934 1 934
Net cash flows from investing activities (2 982) (2 982)
Net cash flows from financing activities (706) (706)
Change in cash and cash equivalents (1 754) (1 754)
Cash and cash equivalents at the beginning of the period 9 435 9 435
Cash and cash equivalents at the end of the period 7 681 7 681

3. Adjustment of the 2016 annual report:

Standalone profit and loss account

Year ended on 31 December 2016
approved adjustment transformed
Continuing operations
Sales revenues 98 911 98 911
Gross profit / (loss) on sales 89 021 89 021
Other operating income 197 197
Selling and distribution costs (4 072) (4 072)
Administrative expenses (34 571) (34 571)
Other operating expenses (70 128) 128 (70 000)
Operating profit (loss) (19 553) (19 425)
Gross profit (loss) (32 430) (32 302)
Net profit (loss) from continuing operations (32 644) (32 516)
Net profit (loss) for the financial year (32 644) (32 516)
Earnings per share:
– basic earnings from the profit (loss) for the period (0,47) (0,47)
– basic earnings from the profit (loss) from continuing (0,47) (0,47)

Standalone income statement

Year ended on 31 December 2016
approved adjustment transformed
Net profit (loss) for the reporting period (32 644) 128 (32 516)
Other total comprehensive income
Items to be reclassified to profit/loss in future reporting
periods:
Measurement of financial instruments (4 580) (4 580)
FX differences on translation of foreign operations 60 60
Other comprehensive income (net) (4 520) (4 520)
Total comprehensive income (37 164) (37 036)

Standalone cash flow statement

Year ended on 31 December 2016
approved adjustment transformed
Cash flows from operating activities
Gross profit (loss) (32 430) 128 (32 302)
Adjustments for:
Depreciation/amortisation 402 402
FX gains / (loss) 2 688 2 688
Impairment of assets 38 896 (128) 38 768
Net interest and dividends 6 182 6 182
Increase / decrease in receivables and other non-financial assets 1 001 1 001
Increase / decrease in liabilities except for loans, borrowings and debt securities 4 262 4 262
Change in accruals and prepayments 967 967
Change in provisions 206 206
Income tax paid (392) (392)
Increase / decrease of loans granted to subsidiaries (270 120) (270 120)
Other (5 022) (5 022)
Net cash flows from operating activities (253 361) (253 361)
Net cash flows from investing activities (3 122) (3 122)
Net cash flows from financing activities 257 911 257 911
Change in cash and cash equivalents 1 428 1 428
Cash and cash equivalents at the beginning of the period 9 435 9 435
Cash and cash equivalents at the end of the period 10 863 10 863

9. Seasonality

The Company's activities are not of seasonal nature. Therefore the results presented by the Company do not change significantly during the year.

10. Information on business segments

Arctic Paper S.A. is a holding company, providing services mostly to the Group companies. The Company operates in one segment, the results are assessed by the Management Board on the basis of financial statements.

The table below presents revenues from the sale of services, interest income on loans and dividend income for the sixmonth period ended on 30 June 2017 and as at 30 June 2016 in geographical presentation.

The geographical split of revenues relies on the location of registered offices of the subsidiary companies of Arctic Paper S.A.

Continuing operations
6 months period 6 months period
ended ended
30 June 2017 30 June 2016
(unaudited) (unaudited)
Geographical information
Poland 42 685 29 513
Foreign countries, of which:
- Sweden 26 126 28 424
- Other 490 1 452
Total 69 301 59 389

11. Income and costs

11.1. Interest income and expense

Interest income covers interest income on loans granted to other companies in the Group. Interest expense covers interest

11.2. Administrative expenses

The administrative expenses include costs of the administration of the Company operation, costs of services provided for the companies in the Group and all costs incurred by the Company for the purposes of pursuing holding company activities. In Q1 2017, the administrative expenses

11.3. Other operating revenues and costs

Other operating revenues amounted to PLN 114 thousand in two quarters of 2017 (in the equivalent period of 2016: PLN 111 thousand). Other operating costs increased in the income on loans received from other companies in the Group and is disclosed as costs of sales.

amounted to PLN 21,301 thousand (in H1 2016: PLN 18,551 thousand). The increase of the administrative expenses is due to higher costs of services provided to the Group by external entities.

analysed period from PLN 47,347 thousand in H1 2016 to PLN 35,983 thousand in H1 2017.

12. Investments in subsidiaries

The value of investments in subsidiary companies as at 30 June 2017 and as at 31 December 2016 was as follows:

As at As at
30 June 2017 31 December 2016
(unaudited) (audited)
Arctic Paper Kostrzyn S.A. 442 535 442 535
Arctic Paper Munkedals AB 88 175 88 175
Arctic Paper Investment AB, whereof: 65 439 95 768
Arctic Paper Investment AB (shares) 298 599 295 983
Arctic Paper Investment AB (loans) 82 709 82 709
Arctic Paper Investment AB (impairment) (315 868) (282 924)
Arctic Paper Investment GmbH - -
Arctic Paper Investment GmbH (shares) 120 031 120 030
Arctic Paper Investment GmbH (impairment) (120 031) (120 030)
Arctic Paper Sverige AB - -
Arctic Paper Sverige AB (shares) 11 721 11 721
Arctic Paper Sverige AB (impairment) (11 721) (11 721)
Arctic Paper Danmark A/S 5 539 5 539
Arctic Paper Deutschland GmbH 4 977 4 977
Arctic Paper Norge AS - -
Arctic Paper Norge AS (udziały) 3 194 3 194
Arctic Paper Norge AS (odpis z tytulu utraty wartości) (3 194) (3 194)
Arctic Paper Italy srl 738 738
Arctic Paper UK Ltd. 522 522
Arctic Paper Polska Sp. z o.o. 406 406
Arctic Paper Benelux S.A. 387 387
Arctic Paper France SAS 326 326
Arctic Paper Espana SL 196 196
Arctic Paper Papierhandels GmbH 194 194
Arctic Paper East Sp. z o.o. 102 102
Arctic Paper Baltic States SIA 64 64
Arctic Paper Schweiz AG 61 61
Arctic Paper Finance AB 68 68
Arctic Paper Ireland Ltd. - -
Rottneros AB 101 616 101 616
Total 711 346 741 674

The value of investments in subsidiary companies was disclosed on the basis of historic costs.

In H1 2017 Arctic Paper S.A. carried out an increase of its share in Arctic Paper Investment AB by SEK 6,000 thousand.

12.1. Impairment of assets in subsidiaries

As at 30 June 2017 impairment tests were held at Arctic Paper Grycksbo AB whose 100% are held by Arctic Paper Investment AB. The tests were performed with the discounted cash flow method with reference to investments in both companies.

The tests were due to a revision of assumptions underlying stress tests held in previous years, primarily with reference to sales prices, production volumes and investment plans.

The impairment test resulted in the establishment of an impairment charge to assets of PLN 32,947 thousand as at 30 June 2017. For this investment the recoverable amount calculated with the discounted cash flow method adjusted with reference to liabilities and cash amounted to PLN 65,439 thousand.

13. Cash and cash equivalents

For the purposes of the interim abbreviated cash flow statement, cash and cash equivalents include the following items:

As at As at
30 June 2017 30 June 2016
(unaudited) (unaudited)
Cash at bank and in hand 15 370 10 863
Short-term deposits
Trade receivables
- -
Total 15 370 10 863

14. Dividend paid and proposed

Dividend is paid based on the net profit disclosed in the standalone annual financial statements of Arctic Paper SA after covering losses carried forward from the previous years.

In accordance with provisions of the Code of Commercial Companies, the parent entity is obliged to establish reserve capital to cover potential losses. At least 8% of the profit for the financial year disclosed in the standalone financial statements of the parent company should be transferred to the category of capital until the capital has reached the amount of at least one third of the share capital of the parent entity. The use of reserve capital and reserve funds is determined by the General Meeting; however, a part of reserve capital equal to one third of the share capital can be used solely to cover the losses disclosed in the standalone financial statements of the parent entity and cannot be distributed to other purposes.

As on the date hereof, the Company had no preferred shares.

The possibility of disbursement of potential dividend by the Company to its shareholders depends on the level of payments received from its subsidiaries. The risk associated with the Company's ability to disburse dividend was described in the part "Risk factors" of the annual report for 2016.

In connection with the term and revolving loan agreements signed on 9 September 2016, agreements related to the bond issue pursuant to which on 30 September 2016 the Company issued bonds and the intercreditor agreement, the possibility of the Company to pay dividend is subject to satisfying certain financial ratios by the Group in two periods preceding such distribution (as the term is defined in the term and revolving loan agreements) and no occurrence of any events of default (as defined in the term and revolving loan agreements).

The Shareholders' General Meeting held on 09 June 2017 did not make any decision on dividend disbursement.

15. Dividend received

The dividend income disclosed in the comprehensive financial statement contains the dividend income received from:

■ Arctic Paper France SAS of PLN 488 thousand.

16. Trade and other receivables

  • Arctic Paper Kostrzyn SA of PLN 30,896 thousand
  • Rottneros AB of PLN 13,440 thousand

Trade and other receivables disclosed as at 30 June 2017 dropped by PLN 13,800 versus 31 December 2016 due to lower pulp sales to the subsidiary company in June 2016.

17. Income tax

Due to the uncertainty of future applying the tax loss incurred in 2009-2013, the Management Board decided against establishing the deferred income tax asset for the purpose. Additionally, for the same reasons, the Management Board decided against establishing the deferred income tax asset for other temporary differences.

Due to tax losses from the previous years, the Company did not pay any corporate income tax during the six months of 2017.

18. Tangible fixed assets and intangible assets

18.1. Purchases and disposal

During the six-month period ended on 30 June 2017 the Company acquired tangible fixed assets and intangible assets for PLN 388 thousand (in the equivalent period of 2016: PLN 189 thousand). Amortisation allowances for the period under report were PLN 226 thousand (for 6 months in 2016: PLN 197 thousand).

18.2. Impairment charges

In the current period and in the equivalent period of the previous year the Company did not recognise or reverse any impairment charges to fixed assets.

19. Other financial assets

The other financial assets are composed of loans granted to subsidiary companies with accrued interest.

In H1 the Company granted loans to Arctic Paper Mochenwangen GmbH for EUR 380 thousand (PLN 1,606 thousand) and they were subject to a 100% impairment charge.

In H1 2017, the Company – in line with loan agreement with Arctic Paper Kostrzyn S.A. – disbursed the amount of PLN 12,427 thousand.

In compliance with the agreement, Arctic Paper Kostrzyn SA in H1 repaid the loans in the amount of EUR 1,300 thousand and PLN 2,600 thousand while Arctic Paper Grycksbo AB repaid the loan of EUR 1,000 thousand. EUR.

20. Interest-bearing loans and borrowings

In accordance with the loan agreement, in H1 2017 the Company repaid principal instalments and paid interest of EUR 1,260 thousand and PLN 2,400 thousand. In H1 the Company received an investment loan from the European Bank for Reconstruction and Development of EUR 3,986 thousand, in accordance with the agreement, the loan will be used for environmental investments in Arctic Paper Kostrzyn SA.

In accordance with the loan repayment schedule, in H1 the Company repaid PLN 2,500 thousand to Arctic Paper Finance AB.

21. Share capital and reserve capital/other reserves

21.1. Share capital

As at As at
30 June 2017 31 December 2016
(unaudited) (audited)
series A ordinary shares of the nominal value of PLN 1 each 50 50
series B ordinary shares of the nominal value of PLN 1 each 44 254 44 254
series C ordinary shares of the nominal value of PLN 1 each 8 100 8 100
series E ordinary shares of the nominal value of PLN 1 each 3 000 3 000
series F ordinary shares of the nominal value of PLN 1 each
Trade receivables
13 884 13 884
69 288 69 288
Registration date of capital increase Volume Value in PLN
Ordinary issued and fully paid-up shares
Issued on 30 April 2008 2008-05-28 50 000 50 000
Issued on 12 September 2008 2008-09-12 44 253 468 44 253 468
Issued on 20 April 2009 2009-06-01 32 32
Issued on 30 July 2009 2009-11-12 8 100 000 8 100 000
Issued on 01 March 2010 2010-03-17 3 000 000 3 000 000
Issued on 20 December 2012 2013-01-09 10 740 983 10 740 983
Issued on 10 January 2013 2013-01-29 283 947 283 947
Issued on 11 February 2013 2013-03-18 2 133 100 2 133 100
Issued on 06 March 2013 2013-03-22 726 253 726 253
As at 30 June 2015 (unaudited) 69 287 783 69 287 783

21.2. Major shareholders

As at As at
30 June 2017 31 December 2016
(unaudited) (audited)
Thomas Onstad (direct and indirect)
Share in the share capital 68,13% 68,13%
Share in the total number of votes 68,13% 68,13%
Nemus Holding AB (indirectly Thomas Onstad)
Share in the share capital 58,28% 58,06%
Share in the total number of votes 58,28% 58,06%
Other shareholders
Share in the share capital 31,87% 31,87%
Share in the total number of votes 31,87% 31,87%

21.3. FX differences on translation of investments in foreign entities

Swedish krona is the functional currency of the Company's foreign branch.

As at the balance sheet date, the assets and liabilities of the branch are translated into the presentation currency of the Company at the rate of exchange prevailing on the balance sheet date and its comprehensive income statement is translated using the average weighted exchange rate for the relevant reporting period. The FX differences on translation are recognised in other comprehensive income and cumulated in a separate equity item.

21.4. Reserve capital

In the six months of 2017 reserve capital was not changed and as at 30 June 2017 amounted to PLN 447,641 thousand.

21.5. Other reserves

Other reserves amounted to PLN 115,156 thousand as at 30 June 2017 and decreased versus 31 December 2016 by PLN 33,045 thousand.

Pursuant to Resolution No. 8 of the Ordinary General Meeting of Shareholders of 08 June 2017, the loss generated by the Company in 2016 of PLN 33,217 thousand was transferred to reserve capital.

21.6. Undistributed profit and restrictions in dividend distribution

In accordance with the provisions of the Code of Commercial Companies, the Company is obliged to establish reserve capital to cover potential losses. At least 8% of the profit for the financial year disclosed in the financial statements of the Company should be transferred to the category of the capital until the capital has reached the amount of at least one third of the share capital. The use of reserve capital and reserve funds is determined by the General Meeting; however, a part of reserve capital may be used solely to cover the losses disclosed in the financial statements and may not be distributed for other purposes.

On 09 June 2017 the Ordinary General Meeting of Shareholders approved Resolution No. 8 on covering the loss for the financial year for 2016 of PLN 33,217 thousand from the Company's reserve capital.

In connection with the term and revolving loan agreements signed on 9 September 2016, agreements related to the bond issue pursuant to which on 30 September 2016 the Company issued bonds and the intercreditor agreement, the possibility of the Company to pay dividend is subject to satisfying certain financial ratios by the Group in two periods preceding such distribution (as the term is defined in the term and revolving loan agreements) and no occurrence of any events of default (as defined in the term and revolving loan agreements).

22. Trade payables

Trade payables of the Company dropped by PLN 22,360 thousand versus the end of 2016. The decrease compared to the end of the previous period was caused by lower sales of pulp from external entities.

23. Financial instruments

The Group holds the following financial instruments: cash in bank accounts, loans, borrowings, receivables, liabilities under financial leases and SWAP interest rate contracts and FX options.

23.1. Fair value of each class of financial instruments

The table below presents a comparison of the book value and fair value of all financial instruments held by the Company, split into each class and categories of assets and liabilities:

Book value Fair value
Category As at As at As at As at Level of fair
value
complaint 30 June 31 December 30 June 31 December compliant
with IAS 39 2017 2016 2017 2016 with IFRS 13
Financial Assets
Trade and other receivables (without VAT) L&R 62 887 76 687 62 887 76 687 3
Other financial assets (short-term) L&R 76 513 77 332 76 513 77 332 3
Financial Liabilities
Interest bearing bank loans and borrowings OFL 299 046 324 408 299 046 324 408 3
Trade and other payables (without VAT) OFL 57 934 80 030 57 934 80 030 3
Hedging instruments 5 090 4 237 5 090 4 237 2

Abbreviations used:

FAuM – Financial assets kept until maturity

FVTPL – Financial assets/liabilities measured at fair value through profit and loss account

L&R – Loans and receivables

AFS – Financial assets available for sale

OFL – Other financial liabilities measured at amortised cost

Due to the lack of possibility of a reliable assessment, the Company did not perform any measurements of unlisted shares and interests at fair value for comparison purposes. In the opinion of the Management Board, the fair value of the other financial instruments does not deviate much from the book value.

23.2. Collateral

As at 30 June 2017, the Group used cash flow hedge accounting for the following hedging items:

  • Arctic Paper S.A. designated SWAP derivatives to hedge accounting to hedge interest payments in EUR on a bank loan in EUR,
  • Arctic Paper S.A. designated SWAP derivatives to hedge accounting to hedge interest payments in PLN on a bank loan in PLN,
  • Arctic Paper S.A. designated floor option derivatives to hedge accounting to hedge interest payments, entitling to
  • reduce EURIBOR for the interest rate of a part of the bank loan in EUR to the market level if the market EURIBOR falls under 0%,
  • Arctic Paper S.A. designated for cash flow hedge accounting the FX corridor options derivatives in order to hedge a part of inflows in EUR related to sales and pulp purchases in USD.

Cash flow volatility hedge accounting related to variable loan interest rate of the long-term loan with the use of SWAP transactions

The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting related to payment of interest in EUR on the loan in EUR:

Type of hedge Hedge of cash flows related to variable interest rate on the EUR long-term loan
Hedged position Future EUR interest flows on EUR loan calculated on the basis of 6M EURIBOR
Hedging instruments SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis
of a fixed interest rate
Contract parameters:
Contract conclusion date
2016-11-21
Maturity date each interest payment date in line with the payment schedule under the loan agreement; by 31.08.2022
Hedged value interest payable in line with the payment schedule under the loan agreement of EUR 12 million.
Type of hedge Hedge of cash flows related to variable interest rate on the EUR long-term loan
Hedged position Future EUR interest flows on EUR loan calculated on the basis of 6M EURIBOR
Hedging instruments SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis
of a fixed interest rate
Contract parameters:
Contract conclusion date
2016-11-21
Maturity date each interest payment date in line with the payment schedule under the loan agreement; by 31.08.2021
Hedged value interest payable in line with the payment schedule under the loan agreement of EUR 2.6 million.
Type of hedge Hedge of cash flows related to variable interest rate on the EUR short-term loan
Hedged position Future EUR interest flows on EUR loan calculated on the basis of 3M EURIBOR
Hedging instruments SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis
of a fixed interest rate
Contract parameters:
Contract conclusion date 2016-11-21
Maturity date each interest payment date in line with the payment schedule under the loan agreement; by 30.08.2019
Hedged value interest payable in line with the payment schedule under the loan agreement of EUR 9.9 million. EURO

The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting related to payment of interest in PLN on the loan in PLN:

Type of hedge Hedge of cash flows related to variable interest rate on the PLN long-term loan
Hedged position Future PLN interest flows on PLN loan calculated on the basis of 6M WIBOR
SWAP transaction under which the Company agreed to pay interest in PLN on the PLN loan on the basis
Hedging instruments of a fixed interest rate
Contract parameters:
Contract conclusion date 2016-11-21
Maturity date each interest payment date in line with the payment schedule under the loan agreement; by 31.08.2021
Hedged value interest payable in line with the payment schedule under the loan agreement of PLN 11.5 million.
Type of hedge Hedge of cash flows related to variable interest rate on the PLN short-term loan
Hedged position Future PLN interest flows on PLN loan calculated on the basis of 3M WIBOR
Hedging instruments SWAP transaction under which the Company agreed to pay interest in PLN on the PLN loan on the basis
of a fixed interest rate
Contract parameters:
Contract conclusion date
Maturity date
Hedged value
2016-11-21
each interest payment date in line with the payment schedule under the loan agreement; by 30.08.2019
interest payable in line with the payment schedule under the loan agreement of PLN 10 million
Type of hedge Hedge of cash flows related to variable interest rate on the PLN bonds
Hedged position Future PLN interest flows in PLN loan calculated on the basis of interest payments on PLN bonds at 6M
WIBOR
Hedging instruments The hedging item is a SWAP transaction under which the Company agreed to pay interest in PLN on the
PLN bonds on the basis of a fixed interest rate
Contract parameters:
Contract conclusion date
Maturity date
Hedged value
2016-11-21
each interest payment date in line with the payment schedule under the bond issue agreement; by
31.08.2021
interest payable in line with the payment schedule under of interest of PLN 100 million.

Cash flow volatility hedge accounting related to a floor option

Type of hedge The right to reduce cash flows under payment of interest due to decrease of EURIBOR below 0%
Hedged position The hedged item are future EUR interest flows in EUR related to a loan in EUR calculated on the basis of
6M EURIBOR
Hedging instruments The hedging item is a floor option under which the Company acquires the right to pay interest in EUR on
the basis of EURIBOR below 0%
Contract parameters:
Contract conclusion date 2016-11-21
Maturity date each interest payment date in line with the payment schedule under the loan agreement; by 31.08.2022
Hedged value interest payable in line with the payment schedule under the loan agreement of EUR 12 million

Cash flow hedge accounting related to foreign currency trading using FX corridor options

The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting regarding the sale of EUR for USD:

Type of hedge Cash flow hedge related to planned sales in foreign currencies
Hedged position The hedged position is a part of highly likely future cash inflows for exports
Hedging instruments The hedging transactions - corridor FX options under which the Company acquired an option to sell EUR
against USD and sold an opinion to buy EUR against USD
Contract parameters:
Contract conclusion dates 05.05.2017
Maturity date: subject to contract; by 27.11.2017
Hedged amount EUR 7.0 million
Term exchange rate EUR/USD 1.1000 and 1.0900

The table below presents the fair value of hedging instruments in cash flow hedge accounting as at 30 June 2017 and the comparative data:

As at 30 June 2017 As at 31 December 2016
Assets Liabilities Assets Liabilities
SWAP - 4 407 - 4 580
Floor option - (189) - (343)
Corridor options 872
Total hedging derivatives - 5 090 - 4 237

23.3. Interest rate risk

The table below presents the book value of the financial instruments held by the Company, exposed to interest rate risk, split into specific age baskets:

30 June 2017
Variable interest rate <1 year 1-2 years 2-3 years 3-4 years 4-5 years >5 years Total
Loans granted to related entities 15 873 60 641 64 931 - - - 141 445
Bank loans - - 5 558 - - - 5 558
Total 15 873 60 641 70 490 - - - 147 003
30 June 2017
Fixed interest rate <1 year 1-2 years 2-3 years 3-4 years 4-5 years >5 years Total
Bank loans 15 018 21 350 62 070 13 285 9 315 3 563 124 601
Bonds 4 808 19 690 17 813 16 073 39 972 - 98 356
Borrowings received from related persons 28 119 10 566 10 566 - - - 49 252
Total 47 945 51 607 90 450 29 358 49 287 3 563 272 209
31 December 2016
Variable interest rate <1 year 1-2 years 2-3 years 3-4 years 4-5 years >5 years Total
Loans granted to related entities 10 100 67 231 62 905 - - - 140 237
Bank loans 5 000 - 35 361 - - - 40 361
Total 15 100 67 231 98 267 - - 180 598
31 December 2016
Fixed interest rate <1 year 1-2 years 2-3 years 3-4 years 4-5 years >5 years Total
Bank loans 10 108 14 502 67 388 12 695 11 833 7 394 123 920
Bonds 4 473 12 158 18 180 16 434 46 376 14 97 635
Borrowings received from related persons 29 313 33 180 - - - - 62 493
Total 43 894 59 840 85 568 29 129 58 209 7 408 284 048

24. Financial risk management objectives and policies

The core financial instruments used by the Company include cash on hand and loans granted and borrowings received within the Group. The core objective of the financial instruments is to acquire funding for the business of the Company or for financial support of its subsidiary companies. The Company has various other financial instruments such as trade receivables and payables which arise directly from its operations.

The principle pursued by the Company now and throughout the period covered with these interim abbreviated financial statements is not to get involved in trading in financial instruments.

The core risks arising from the Company's financial instruments include: interest rate risk, liquidity risk, FX risk and credit risk.

The Management Board verifies and approves the management principles of each type of risk – the principles are concisely presented herebelow. Additionally, the Company keeps monitoring the risk of market prices related to the financial instruments it holds.

25. Capital management

The primary objective of the capital management of the Company and its subsidiary companies is to maintain a strong credit rating and healthy capital ratios in order to support the business operations of the Group and to maximise shareholder value.

In the Management Board's opinion – in comparison to the annual financial statements for 2016, there have been no significant changes to the objectives and policies of capital management.

26. Contingent liabilities and contingent assets

As at 30 June 2017, the Company had no contingent liabilities.

27. Transactions with related entities

The table below presents the total amount of transactions concluded with related entities within the six-month period ended on 30 June 2017 and as at 30 June 2016 and as at 30 June 2017 and as at 31 December 2016:

Related party Sales to related
entities
Purchases
from related
entities
Interest –
financial
income
Interest –
financial
expense
Receivables
from related
entities
including
overdue
Loan
receivables
Liabilities to
related entities
Loan liabilities
Parent entity:
Nemus Holding AB 2017 2 371
2016 2 858 870
Thomas Onstad 2017
2016
719
746
113
-
16 906
17 818
Subsidiary entities:
Arctic Paper Kostrzyn S.A. 2017 10 621 169 1 217 45 187 71 900 32 21 279
2016 10 436 171 61 624 69 085 1 407 -
Arctic Paper Munkedals AB 2017 6 076 202 4 926 14 178 308
2016 5 394 252 5 422 - 10 100 407 -
Arctic Paper Grycksbo AB 2017 6 211 15 769 10 001 54 943
2016 5 056 6 498 - 61 051 871 -
Arctic Paper Mochenwangen GmbH 2017 93 441 4 731 4 731 30 791
2016 141 140 2 856 2 856 29 185 - -
Arctic Paper Investment GmbH 2017 508 8 317 8 317 34 556
2016 541 7 930 7 930 34 556 - -
Arctic Paper Investment AB 2017 82 709 333
2016 - - 82 709 351 -
Arctic Paper Deutschland GmbH 2017 10 56 24
2016 16 94 - - - 35 -
Arctic Paper Papierhandels GmbH 2017 7
2016 9 - - - - -
Arctic Paper Sverige AB 2017 8
2016 13 - - - - -
Arctic Paper Danmark A/S 2017
2016
5
9
- - - - -
Arctic Paper Norge AS 2017 2
2016 7 - - - - -
Arctic Paper Italia srl 2017 3
2016 5 - - - - -
Arctic Paper Espana SL 2017 1
2016 2 - - - - -
Arctic Paper Benelux S.A. 2017 5 680 2 24 423
2016 13 696 25 - - 117 -
Arctic Paper France SAS 2017 7
2016 12 - - - - -
Arctic Paper Baltic States SIA 2017 1 2
2016 3 2 - - - -
Arctic Paper Schweiz AG 2017 3 756 0 119
2016 7 969 1 - - 223 -
Arctic Paper UK Ltd. 2017 6 6
2016 20 - - - - -
Arctic Paper Polska Sp. z o.o. 2017 6 17 0
2016 10 16 - - - 3 -
Arctic Paper East Sp. z o.o. 2017 1 17
2016 1 17 - - - -
Arctic Energy Sverige AB 2017 1 174 577 31 699
2016 1 385 1 - - 46 44 675
Other entities
Progressio s.c. 2017 157 26
2016 137 28
Razem 2017 23 068 1 851 3 139 1 893 75 582 13 048 289 500 1 532 69 884
impairment charges (93) (949) (13 048) (13 048) (65 347)
presentation as interests in subsidiary entities (82 709)
2017 net of impairment allowances and
reclassification of loan to equity 22 975 1 851 2 191 1 893 62 534 - 141 444 1 532 69 884
2016 21 155 2 083 933 2 131 87 234 10 786 286 686 4 358 62 493
presentation as interests in subsidiary entities impairment charges (141) - (681) - (10 786) (10 786) (63 741)
(82 709)
- -
2016 net of impairment allowances and
reclassification of loan to equity
21 014 2 083 252 2 131 76 448 - 140 236 4 358 62 493

28. Events after the balance sheet date

There were no material events after the balance sheet date that should be disclosed in this report with the exception of those events that are disclosed in this report in paragraphs above.

Signatures of the Members of the Management Board

Position First and last name Date Signature
President of the Management Board
Managing Director
Per Skoglund 28 August 2017
Member of the Management Board
Financial Director
Małgorzata Majewska-Śliwa 28 August 2017

Arctic Paper S.A.

J.H. Dąbrowskiego 334 A, Box 383 Phone: +48 61 6262 000 Phone: +46 770 110 120 Fax.+48 61 6262 001 Fax. +46 31 631 725

Investor relations: [email protected]

Photos: fotolia.com, archive of Arctic Paper © 2017 Arctic Paper S.A.

Head Office Branch in Sweden

PL-60406, Poznań, Poland SE-401 26 Göteborg, Sweden

www.arcticpaper.com

Talk to a Data Expert

Have a question? We'll get back to you promptly.